지엔에스해운

비상장계속사업자

GNS Shipping co., Ltd.

박덕헌

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

지엔에스해운

Business Reg. No. 1048163515 · CEO 박덕헌

I.Investment Overview

Target지엔에스해운 (1048163515)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지엔에스해운
영문명GNS Shipping co., Ltd.
대표자박덕헌
사업자등록번호1048163515
법인등록번호1101112272683
설립일2001.06.28
종업원수10명

V.Workforce

10

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,169.720211,050.32022832.720231,218.82024812.62025
영업이익100M KRW57.62021102.7202216.6202314.6202428.72025
순이익100M KRW52.2202193.220224.4202312202413.82025
Item20252024202320222021
자산총계682.1억원734.9억원521.1억원543.8억원321억원
부채총계447.3억원514억원309.1억원330.3억원190.6억원
자본총계234.8억원220.9억원212억원213.6억원130.3억원
매출액812.6억원1,218.8억원832.7억원1,050.3억원1,169.7억원
영업이익28.7억원14.6억원16.6억원102.7억원57.6억원
순이익13.8억원12억원4.4억원93.2억원52.2억원

VII.Financial Ratios

FY2025 basis

3.53%

영업이익률

1.7%

순이익률

2.03%

ROA

5.9%

ROE

190.52%

부채비율

34.42%

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.

지엔에스해운 투심보고서 | Alpha Lenz