녹색자원

비상장계속사업자

GREEN RECYCLING

이필영

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

녹색자원

Business Reg. No. 5038147478 · CEO 이필영

I.Investment Overview

Target녹색자원 (5038147478)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명녹색자원
영문명GREEN RECYCLING
대표자이필영
사업자등록번호5038147478
법인등록번호1701110182783
설립일2000.10.16
종업원수69명

V.Workforce

69

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW175.62021236.82022244.22023246.92024257.52025
영업이익100M KRW-36.32021-16.920228.720235.920247.42025
순이익100M KRW-402021-21.320223.320232.720242.62025
Item20252024202320222021
자산총계346억원329.5억원309억원322.6억원319.2억원
부채총계187.1억원173.4억원162.6억원179.5억원202억원
자본총계158.9억원156.1억원146.3억원143.1억원117.1억원
매출액257.5억원246.9억원244.2억원236.8억원175.6억원
영업이익7.4억원5.9억원8.7억원-16.9억원-36.3억원
순이익2.6억원2.7억원3.3억원-21.3억원-40억원

VII.Financial Ratios

FY2025 basis

2.87%

영업이익률

1.02%

순이익률

0.76%

ROA

1.65%

ROE

117.74%

부채비율

45.93%

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.

녹색자원 투심보고서 | Alpha Lenz