거산

비상장계속사업자

GEOSAN

이언협

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

거산

Business Reg. No. 3948701512 · CEO 이언협

I.Investment Overview

Target거산 (3948701512)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명거산
영문명GEOSAN
대표자이언협
사업자등록번호3948701512
법인등록번호1801111232585
설립일2019.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,112.420211,30320221,023.72023866.12024795.22025
영업이익100M KRW9.920218.520228.120237.320245.92025
순이익100M KRW6.62021420223.320233.320243.12025
Item20252024202320222021
자산총계36.9억원20.8억원20.6억원22억원20.6억원
부채총계16.7억원3.6억원3.1억원7.8억원10.4억원
자본총계20.2억원17.2억원17.5억원14.1억원10.2억원
매출액795.2억원866.1억원1,023.7억원1,303억원1,112.4억원
영업이익5.9억원7.3억원8.1억원8.5억원9.9억원
순이익3.1억원3.3억원3.3억원4억원6.6억원

VI.Financial Ratios

FY2025 basis

0.75%

영업이익률

0.39%

순이익률

8.3%

ROA

15.16%

ROE

82.6%

부채비율

54.76%

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.

거산 투심보고서 | Alpha Lenz