가레트모션코리아

비상장계속사업자

Garrett Motion Korea Ltd.

김 주 한

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

가레트모션코리아

Business Reg. No. 1348109109 · CEO 김 주 한

I.Investment Overview

Target가레트모션코리아 (1348109109)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명가레트모션코리아
영문명Garrett Motion Korea Ltd.
대표자김 주 한
사업자등록번호1348109109
법인등록번호1355140001130
설립일1989.07.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,932.320212,403.220222,607.620232,279.320242,175.32025
영업이익100M KRW128.22021143.32022169.62023149.32024150.22025
순이익100M KRW140.12021166.22022155.32023166.52024131.62025
Item20252024202320222021
자산총계1,286억원1,078.4억원870.9억원1,846.5억원1,789.9억원
부채총계593.4억원517.9억원478억원706.1억원448.3억원
자본총계692.6억원560.5억원392.9억원1,140.4억원1,341.5억원
매출액2,175.3억원2,279.3억원2,607.6억원2,403.2억원1,932.3억원
영업이익150.2억원149.3억원169.6억원143.3억원128.2억원
순이익131.6억원166.5억원155.3억원166.2억원140.1억원

VI.Financial Ratios

FY2025 basis

6.91%

영업이익률

6.05%

순이익률

10.23%

ROA

19%

ROE

85.68%

부채비율

53.85%

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.

가레트모션코리아 투심보고서 | Alpha Lenz