한국그레이코

비상장계속사업자

Graco Korea Inc

채드에드워드솔레이(Chad Edwards Solei)

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

한국그레이코

Business Reg. No. 2208102218 · CEO 채드에드워드솔레이(Chad Edwards Solei)

I.Investment Overview

Target한국그레이코 (2208102218)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국그레이코
영문명Graco Korea Inc
대표자채드에드워드솔레이(Chad Edwards Solei)
사업자등록번호2208102218
법인등록번호1101110665501
설립일1990.01.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3042021376.52022429.62023405.920243492025
영업이익100M KRW17.7202125.620224.3202317.4202421.32025
순이익100M KRW14.1202120.320223.6202314.2202417.52025
Item20252024202320222021
자산총계172.1억원176.8억원199.1억원187억원145억원
부채총계55.2억원77.4억원113.9억원105.5억원83.8억원
자본총계116.9억원99.4억원85.2억원81.5억원61.2억원
매출액349억원405.9억원429.6억원376.5억원304억원
영업이익21.3억원17.4억원4.3억원25.6억원17.7억원
순이익17.5억원14.2억원3.6억원20.3억원14.1억원

VI.Financial Ratios

FY2025 basis

6.11%

영업이익률

5.02%

순이익률

10.17%

ROA

14.98%

ROE

47.26%

부채비율

67.91%

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.

한국그레이코 투심보고서 | Alpha Lenz