굿네이버

비상장계속사업자

Good Neighbor

조희제,최한경

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

굿네이버

Business Reg. No. 5148701678 · CEO 조희제,최한경

I.Investment Overview

Target굿네이버 (5148701678)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명굿네이버
영문명Good Neighbor
대표자조희제,최한경
사업자등록번호5148701678
법인등록번호2301110329457
설립일2020.04.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.420219.5202212.6202317202415.22025
영업이익100M KRW-1.120211.420226.5202311.620249.52025
순이익100M KRW0.22021-1.920222.420234.320242.52025
Item20252024202320222021
자산총계161.9억원148.9억원150.2억원146.7억원148.6억원
부채총계148.5억원137.9억원143.6억원142.5억원142.5억원
자본총계13.4억원10.9억원6.6억원4.2억원6.1억원
매출액15.2억원17억원12.6억원9.5억원1.4억원
영업이익9.5억원11.6억원6.5억원1.4억원-1.1억원
순이익2.5억원4.3억원2.4억원-1.9억원1,749만원

VI.Financial Ratios

FY2025 basis

62.22%

영업이익률

16.52%

순이익률

1.55%

ROA

18.71%

ROE

1,105.13%

부채비율

8.3%

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.

굿네이버 투심보고서 | Alpha Lenz