씨에스올리브

비상장계속사업자

CS OLIVE Co Ltd

서은숙

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

씨에스올리브

Business Reg. No. 1238164723 · CEO 서은숙

I.Investment Overview

Target씨에스올리브 (1238164723)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명씨에스올리브
영문명CS OLIVE Co Ltd
대표자서은숙
사업자등록번호1238164723
법인등록번호1341110081426
설립일2001.02.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW19.3202016.2202115.620226.2202302024
영업이익100M KRW15.6202012.3202111.720220.82023-1.22024
순이익100M KRW7.620205.520214.82022398.1202318.72024
Item20242023202220212020
자산총계455.6억원550.3억원305억원300.3억원315.7억원
부채총계1.4억원114.9억원267.7억원267.9억원288.7억원
자본총계454.1억원435.4억원37.3억원32.4억원26.9억원
매출액0원6.2억원15.6억원16.2억원19.3억원
영업이익-1.2억원7,873만원11.7억원12.3억원15.6억원
순이익18.7억원398.1억원4.8억원5.5억원7.6억원

VI.Financial Ratios

FY2024 basis

영업이익률

순이익률

4.11%

ROA

4.12%

ROE

0.32%

부채비율

99.68%

자기자본비율

VII.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

씨에스올리브 투심보고서 | Alpha Lenz