지투관광

비상장계속사업자

G2 TOUR

임광수, 이낙영

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

지투관광

Business Reg. No. 5148600726 · CEO 임광수, 이낙영

I.Investment Overview

Target지투관광 (5148600726)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지투관광
영문명G2 TOUR
대표자임광수, 이낙영
사업자등록번호5148600726
법인등록번호1101116670073
설립일2018.02.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.7202124.1202259.2202375202485.92025
영업이익100M KRW-6.220214.5202226202329.4202436.12025
순이익100M KRW-10.42021-0.5202220.1202322.6202425.52025
Item20252024202320222021
자산총계234.3억원228.3억원224.5억원222.6억원233.9억원
부채총계119억원138.4억원157.2억원175.4억원186.3억원
자본총계115.3억원89.9억원67.3억원47.2억원47.7억원
매출액85.9억원75억원59.2억원24.1억원1.7억원
영업이익36.1억원29.4억원26억원4.5억원-6.2억원
순이익25.5억원22.6억원20.1억원-4,866만원-10.4억원

VI.Financial Ratios

FY2025 basis

42.05%

영업이익률

29.62%

순이익률

10.86%

ROA

22.07%

ROE

103.15%

부채비율

49.22%

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.

지투관광 투심보고서 | Alpha Lenz