계룡문화

비상장계속사업자

Gyeryongmunwha Co.,Ltd

이시구

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

계룡문화

Business Reg. No. 3148600785 · CEO 이시구

I.Investment Overview

Target계룡문화 (3148600785)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명계룡문화
영문명Gyeryongmunwha Co.,Ltd
대표자이시구
사업자등록번호3148600785
법인등록번호1601110248363
설립일2008.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.2202110.120229.7202310.120249.72025
영업이익100M KRW3.520213.22022320232.620242.22025
순이익100M KRW-0.42021-0.42022-0.82023-0.820240.72025
Item20252024202320222021
자산총계110.8억원121.2억원138.2억원148억원151.9억원
부채총계105.5억원115.2억원131.3억원140.2억원143.8억원
자본총계5.4억원6.1억원6.9억원7.7억원8.1억원
매출액9.7억원10.1억원9.7억원10.1억원10.2억원
영업이익2.2억원2.6억원3억원3.2억원3.5억원
순이익7,094만원-8,123만원-8,338만원-3,837만원-4,261만원

VI.Financial Ratios

FY2025 basis

23.06%

영업이익률

7.34%

순이익률

0.64%

ROA

13.22%

ROE

1,965.06%

부채비율

4.84%

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.

계룡문화 투심보고서 | Alpha Lenz