에프.지.에프

비상장계속사업자

F.G.F CO.,LTD

최지원

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

에프.지.에프

Business Reg. No. 2148104230 · CEO 최지원

I.Investment Overview

Target에프.지.에프 (2148104230)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에프.지.에프
영문명F.G.F CO.,LTD
대표자최지원
사업자등록번호2148104230
법인등록번호1101110411241
설립일1985.12.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,057.12021387.42022324.62023288.62024231.82025
영업이익100M KRW137.72021-8.42022-50.62023-63.92024-72.92025
순이익100M KRW112.7202160.12022-60.52023-24.72024-17.42025
Item20252024202320222021
자산총계568.6억원596.7억원618.7억원681.9억원828.2억원
부채총계93.2억원105.1억원102.6억원105.3억원311.8억원
자본총계475.3억원491.6억원516.1억원576.6억원516.5억원
매출액231.8억원288.6억원324.6억원387.4억원1,057.1억원
영업이익-72.9억원-63.9억원-50.6억원-8.4억원137.7억원
순이익-17.4억원-24.7억원-60.5억원60.1억원112.7억원

VI.Financial Ratios

FY2025 basis

-31.43%

영업이익률

-7.5%

순이익률

-3.06%

ROA

-3.66%

ROE

19.61%

부채비율

83.6%

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.

에프.지.에프 투심보고서 | Alpha Lenz