푸른천안

비상장계속사업자

Green Cheonan Co.,Ltd.

김기성

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

푸른천안

Business Reg. No. 2208754697 · CEO 김기성

I.Investment Overview

Target푸른천안 (2208754697)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명푸른천안
영문명Green Cheonan Co.,Ltd.
대표자김기성
사업자등록번호2208754697
법인등록번호1101113756082
설립일2007.09.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW31.9202131202229.6202327.9202426.22025
영업이익100M KRW20.5202119202217.1202315.1202413.22025
순이익100M KRW-1.52021-12022-0.52023-0.120240.42025
Item20252024202320222021
자산총계479.5억원560.7억원666.9억원744.1억원792.5억원
부채총계361.5억원443.1억원549.3억원625.9억원673.3억원
자본총계118억원117.5억원117.6억원118.2억원119.2억원
매출액26.2억원27.9억원29.6억원31억원31.9억원
영업이익13.2억원15.1억원17.1억원19억원20.5억원
순이익4,333만원-1,261만원-5,476만원-9,734만원-1.5억원

VI.Financial Ratios

FY2025 basis

50.21%

영업이익률

1.65%

순이익률

0.09%

ROA

0.37%

ROE

306.49%

부채비율

24.6%

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.

푸른천안 투심보고서 | Alpha Lenz