그라제에스티

비상장계속사업자

GRAZEST

소경숙

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

그라제에스티

Business Reg. No. 7268600955 · CEO 소경숙

I.Investment Overview

Target그라제에스티 (7268600955)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그라제에스티
영문명GRAZEST
대표자소경숙
사업자등록번호7268600955
법인등록번호2013110069468
설립일2017.10.18
종업원수0명

V.Workforce

0

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5.22021195.4202436.82025
영업이익100M KRW-22021-10.72022-2.7202338.420241.62025
순이익100M KRW-7.52021-242022-27.120232202435.82025
Item20252024202320222021
자산총계654.2억원712.5억원735.4억원469.1억원312.2억원
부채총계743.3억원765.8억원790.7억원442.8억원261.9억원
자본총계-89.1억원-53.3억원-55.3억원26.3억원50.3억원
매출액36.8억원195.4억원5.2억원
영업이익1.6억원38.4억원-2.7억원-10.7억원-2억원
순이익35.8억원2억원-27.1억원-24억원-7.5억원

VII.Financial Ratios

FY2025 basis

4.36%

영업이익률

97.51%

순이익률

5.48%

ROA

ROE

부채비율

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.

그라제에스티 투심보고서 | Alpha Lenz