엑시빗코리아

비상장계속사업자

EXHIBIT KOREA INC.

이동수

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

엑시빗코리아

Business Reg. No. 1058192255 · CEO 이동수

I.Investment Overview

Target엑시빗코리아 (1058192255)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엑시빗코리아
영문명EXHIBIT KOREA INC.
대표자이동수
사업자등록번호1058192255
법인등록번호1101111525380
설립일1998.03.20
종업원수20명

V.Workforce

20

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW86.9202193.22022146.8202396.72024952025
영업이익100M KRW-6.220218.6202212.3202321.620244.72025
순이익100M KRW-9.220215.620227.9202317.820242.22025
Item20252024202320222021
자산총계240.1억원264.5억원186.8억원195억원165.3억원
부채총계100.9억원127.9억원141.4억원157.5억원132.4억원
자본총계139.3억원136.6억원45.5억원37.5억원32.9억원
매출액95억원96.7억원146.8억원93.2억원86.9억원
영업이익4.7억원21.6억원12.3억원8.6억원-6.2억원
순이익2.2억원17.8억원7.9억원5.6억원-9.2억원

VII.Financial Ratios

FY2025 basis

4.9%

영업이익률

2.29%

순이익률

0.91%

ROA

1.56%

ROE

72.42%

부채비율

58%

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.

엑시빗코리아 투심보고서 | Alpha Lenz