거원유통

비상장계속사업자

Gerwon CO., LTD

경세근

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

거원유통

Business Reg. No. 1098116996 · CEO 경세근

I.Investment Overview

Target거원유통 (1098116996)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명거원유통
영문명Gerwon CO., LTD
대표자경세근
사업자등록번호1098116996
법인등록번호1101110390065
설립일1985.01.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW611.22021654.42022673.82023659.52024649.82025
영업이익100M KRW8.320219.920227.820232.820246.92025
순이익100M KRW1.820214.920224202310.1202411.62025
Item20252024202320222021
자산총계100.2억원105.7억원111.8억원120억원108.2억원
부채총계70.4억원73.7억원89.9억원102.1억원95.2억원
자본총계29.8억원32억원21.9억원17.9억원13억원
매출액649.8억원659.5억원673.8억원654.4억원611.2억원
영업이익6.9억원2.8억원7.8억원9.9억원8.3억원
순이익11.6억원10.1억원4억원4.9억원1.8억원

VI.Financial Ratios

FY2025 basis

1.07%

영업이익률

1.79%

순이익률

11.63%

ROA

39.1%

ROE

236.26%

부채비율

29.74%

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.

거원유통 투심보고서 | Alpha Lenz