한신브레인시티피에프브이

비상장계속사업자

HBC PFV Co., Ltd.

양경순

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

한신브레인시티피에프브이

Business Reg. No. 2888701987 · CEO 양경순

I.Investment Overview

Target한신브레인시티피에프브이 (2888701987)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한신브레인시티피에프브이
영문명HBC PFV Co., Ltd.
대표자양경순
사업자등록번호2888701987
법인등록번호1101117816262
설립일2021.03.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW26.220241,039.62025
영업이익100M KRW-10.22021-0.22022-0.32023-73.3202466.62025
순이익100M KRW-16.72021-23.92022-382023-138.2202410.42025
Item20252024202320222021
자산총계1,353.9억원1,274.3억원945억원792.4억원453.5억원
부채총계1,510.2억원1,441.1억원973.6억원783억원420.2억원
자본총계-156.4억원-166.8억원-28.6억원9.4억원33.3억원
매출액1,039.6억원26.2억원
영업이익66.6억원-73.3억원-2,799만원-1,520만원-10.2억원
순이익10.4억원-138.2억원-38억원-23.9억원-16.7억원

VI.Financial Ratios

FY2025 basis

6.41%

영업이익률

1%

순이익률

0.77%

ROA

ROE

부채비율

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.

한신브레인시티피에프브이 투심보고서 | Alpha Lenz