그리핀베이

비상장계속사업자

Griffin Bay, Inc.

팽지현

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

그리핀베이

Business Reg. No. 3688801752 · CEO 팽지현

I.Investment Overview

Target그리핀베이 (3688801752)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그리핀베이
영문명Griffin Bay, Inc.
대표자팽지현
사업자등록번호3688801752
법인등록번호1801111347772
설립일2021.03.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0202116.5202232.8202338.6202440.42025
영업이익100M KRW-0.920214.320226.2202315.7202417.22025
순이익100M KRW-0.92021-1.7202210.320232.620243.62025
Item20252024202320222021
자산총계312.3억원303.8억원299.4억원305.7억원269.6억원
부채총계295.5억원290.6억원288.8억원307.3억원269.4억원
자본총계16.9억원13.2억원10.6억원-1.6억원1,109만원
매출액40.4억원38.6억원32.8억원16.5억원174만원
영업이익17.2억원15.7억원6.2억원4.3억원-8,891만원
순이익3.6억원2.6억원10.3억원-1.7억원-8,891만원

VI.Financial Ratios

FY2025 basis

42.58%

영업이익률

9.03%

순이익률

1.17%

ROA

21.64%

ROE

1,752.92%

부채비율

5.4%

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.

그리핀베이 투심보고서 | Alpha Lenz