거산

비상장계속사업자

geosan corp

이광희

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. 1268634941 · CEO 이광희

I.Investment Overview

Target거산 (1268634941)
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 corp
대표자이광희
사업자등록번호1268634941
법인등록번호1312110030094
설립일2010.10.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW126.32022215.72023141.72024130.52025
영업이익100M KRW3.3202214.320231.420242.62025
순이익100M KRW2.520228.72023120241.82025
Item2025202420232022
자산총계164.8억원269.5억원169.8억원123.3억원
부채총계128.6억원235.1억원136.4억원98.6억원
자본총계36.2억원34.4억원33.4억원24.7억원
매출액130.5억원141.7억원215.7억원126.3억원
영업이익2.6억원1.4억원14.3억원3.3억원
순이익1.8억원1억원8.7억원2.5억원

VI.Financial Ratios

FY2025 basis

1.96%

영업이익률

1.4%

순이익률

1.11%

ROA

5.04%

ROE

354.79%

부채비율

21.99%

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