커미더스

비상장계속사업자

Cumidus

채기욱

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

커미더스

Business Reg. No. 2208866695 · CEO 채기욱

I.Investment Overview

Target커미더스 (2208866695)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명커미더스
영문명Cumidus
대표자채기욱
사업자등록번호2208866695
법인등록번호1101115211802
설립일2018.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW153.82021483.32022699.32023158.5202454.32025
영업이익100M KRW-0.42021100.72022130.22023-40202432.82025
순이익100M KRW-21.6202144.4202251.32023-83.82024133.12025
Item20252024202320222021
자산총계562.1억원855.3억원771.2억원834.3억원824.3억원
부채총계718.7억원841.3억원710.9억원825.3억원859.7억원
자본총계-156.6억원14억원60.3억원9억원-35.4억원
매출액54.3억원158.5억원699.3억원483.3억원153.8억원
영업이익32.8억원-40억원130.2억원100.7억원-3,876만원
순이익133.1억원-83.8억원51.3억원44.4억원-21.6억원

VI.Financial Ratios

FY2025 basis

60.51%

영업이익률

245.26%

순이익률

23.67%

ROA

ROE

부채비율

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.

커미더스 투심보고서 | Alpha Lenz