지투지인터내셔날

비상장계속사업자

GTOG INTERNATIONAL CO., LTD

김성겸

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

지투지인터내셔날

Business Reg. No. 3618800484 · CEO 김성겸

I.Investment Overview

Target지투지인터내셔날 (3618800484)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지투지인터내셔날
영문명GTOG INTERNATIONAL CO., LTD
대표자김성겸
사업자등록번호3618800484
법인등록번호1101116083078
설립일2016.06.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW503.620214072022315.92023247.12024244.52025
영업이익100M KRW28.42021-9.2202210.220235.320244.82025
순이익100M KRW29.12021-29.62022-4202317.62024-3.52025
Item20252024202320222021
자산총계279.5억원324.1억원351.1억원334.3억원264.1억원
부채총계211.8억원252.9억원297억원278.1억원171.7억원
자본총계67.7억원71.2억원54억원56.3억원92.4억원
매출액244.5억원247.1억원315.9억원407억원503.6억원
영업이익4.8억원5.3억원10.2억원-9.2억원28.4억원
순이익-3.5억원17.6억원-4억원-29.6억원29.1억원

VI.Financial Ratios

FY2025 basis

1.98%

영업이익률

-1.43%

순이익률

-1.25%

ROA

-5.18%

ROE

312.84%

부채비율

24.22%

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.

지투지인터내셔날 투심보고서 | Alpha Lenz