이지슈퍼물류

비상장계속사업자

eg mull-u co.ltd

김상갑

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

이지슈퍼물류

Business Reg. No. 1228613060 · CEO 김상갑

I.Investment Overview

Target이지슈퍼물류 (1228613060)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이지슈퍼물류
영문명eg mull-u co.ltd
대표자김상갑
사업자등록번호1228613060
법인등록번호1201110545626
설립일2010.09.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.220210.520224.2202311.320244.82025
영업이익100M KRW-132021-35.12022-2.620231.42024-13.62025
순이익100M KRW-27.12021-107.72022-13.120231.22024-64.32025
Item20252024202320222021
자산총계1,235.6억원1,032.7억원547억원279.3억원290.8억원
부채총계1,409.9억원1,142.7억원658.2억원377.5억원281.2억원
자본총계-174.3억원-110억원-111.2억원-98.1억원9.6억원
매출액4.8억원11.3억원4.2억원4,580만원2.2억원
영업이익-13.6억원1.4억원-2.6억원-35.1억원-13억원
순이익-64.3억원1.2억원-13.1억원-107.7억원-27.1억원

VI.Financial Ratios

FY2025 basis

-286.57%

영업이익률

-1,351.05%

순이익률

-5.2%

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.

이지슈퍼물류 투심보고서 | Alpha Lenz