컬리넌홀딩스

비상장계속사업자

CULLINAN HOLDINGS CO., LTD.

소효근

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

컬리넌홀딩스

Business Reg. No. 1208661154 · CEO 소효근

I.Investment Overview

Target컬리넌홀딩스 (1208661154)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명컬리넌홀딩스
영문명CULLINAN HOLDINGS CO., LTD.
대표자소효근
사업자등록번호1208661154
법인등록번호1101112912388
설립일2003.12.10
종업원수33명

V.Workforce

33

Current headcount · 2026.07 as of

Workforce3326.063326.07

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW456.62021203.1202296.12023194.22024236.92025
영업이익100M KRW189.32021-14.52022-46.720235.52024-40.82025
순이익100M KRW155.620216.12022-19.72023-20.42024-86.62025
Item20252024202320222021
자산총계535.5억원727.5억원754.2억원560.7억원567.3억원
부채총계298.1억원403.5억원409.7억원191.5억원188.5억원
자본총계237.4억원324억원344.5억원369.2억원378.8억원
매출액236.9억원194.2억원96.1억원203.1억원456.6억원
영업이익-40.8억원5.5억원-46.7억원-14.5억원189.3억원
순이익-86.6억원-20.4억원-19.7억원6.1억원155.6억원

VII.Financial Ratios

FY2025 basis

-17.23%

영업이익률

-36.55%

순이익률

-16.17%

ROA

-36.47%

ROE

125.56%

부채비율

44.33%

자기자본비율

VIII.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.

컬리넌홀딩스 투심보고서 | Alpha Lenz