지오티엔에스

비상장계속사업자

GEOTNS CO., LTD.

서원석

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

지오티엔에스

Business Reg. No. 1408146133 · CEO 서원석

I.Investment Overview

Target지오티엔에스 (1408146133)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지오티엔에스
영문명GEOTNS CO., LTD.
대표자서원석
사업자등록번호1408146133
법인등록번호1355110215290
설립일2010.08.06
종업원수15명

V.Workforce

15

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW893.520211,004.12022901.32023930.42024761.52025
영업이익100M KRW21.1202123.2202215.5202311.6202415.82025
순이익100M KRW11.3202112.620229.920230.2202412025
Item20252024202320222021
자산총계333.5억원345.8억원229.3억원225억원232.1억원
부채총계247.7억원260.5억원143.2억원148억원166억원
자본총계85.8억원85.3억원86.1억원77억원66.1억원
매출액761.5억원930.4억원901.3억원1,004.1억원893.5억원
영업이익15.8억원11.6억원15.5억원23.2억원21.1억원
순이익9,704만원1,818만원9.9억원12.6억원11.3억원

VII.Financial Ratios

FY2025 basis

2.08%

영업이익률

0.13%

순이익률

0.29%

ROA

1.13%

ROE

288.89%

부채비율

25.71%

자기자본비율

VIII.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.

지오티엔에스 투심보고서 | Alpha Lenz