프레임픽쳐스

비상장계속사업자

framepictures

김준영

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

프레임픽쳐스

Business Reg. No. 2208884922 · CEO 김준영

I.Investment Overview

Target프레임픽쳐스 (2208884922)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명프레임픽쳐스
영문명framepictures
대표자김준영
사업자등록번호2208884922
법인등록번호1101115473650
설립일2014.07.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW19.9202131.9202214.3202314202420.12025
영업이익100M KRW0.9202121.220227.320232.720249.82025
순이익100M KRW-3.3202119.420220.22023-4.9202432025
Item20252024202320222021
자산총계421.4억원396.5억원382.1억원364.1억원247.9억원
부채총계398.1억원376.1억원356.8억원339.1억원242.3억원
자본총계23.4억원20.3억원25.3억원25억원5.6억원
매출액20.1억원14억원14.3억원31.9억원19.9억원
영업이익9.8억원2.7억원7.3억원21.2억원8,881만원
순이익3억원-4.9억원2,448만원19.4억원-3.3억원

VI.Financial Ratios

FY2025 basis

48.86%

영업이익률

14.96%

순이익률

0.71%

ROA

12.89%

ROE

1,704.44%

부채비율

5.54%

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.

프레임픽쳐스 투심보고서 | Alpha Lenz