공영사

비상장계속사업자

gongyoungsa

정영국

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

공영사

Business Reg. No. 1298628832 · CEO 정영국

I.Investment Overview

Target공영사 (1298628832)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명공영사
영문명gongyoungsa
대표자정영국
사업자등록번호1298628832
법인등록번호1311110223500
설립일2009.01.06
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 KRW124.42021129.22022143.52023228.72024125.72025
영업이익100M KRW19.9202113.5202218.1202332.2202417.32025
순이익100M KRW16.8202110.7202213.5202324.52024132025
Item20252024202320222021
자산총계383.3억원335.9억원295.1억원270.9억원263.9억원
부채총계186.9억원152.4억원136.1억원125.4억원129.1억원
자본총계196.4억원183.5억원159억원145.5억원134.8억원
매출액125.7억원228.7억원143.5억원129.2억원124.4억원
영업이익17.3억원32.2억원18.1억원13.5억원19.9억원
순이익13억원24.5억원13.5억원10.7억원16.8억원

VII.Financial Ratios

FY2025 basis

13.78%

영업이익률

10.34%

순이익률

3.39%

ROA

6.61%

ROE

95.14%

부채비율

51.25%

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.

공영사 투심보고서 | Alpha Lenz