인천계양효성PFV

비상장계속사업자

Incheon gyeyang hyosung PFV

김정석

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

인천계양효성PFV

Business Reg. No. 2048701238 · CEO 김정석

I.Investment Overview

Target인천계양효성PFV (2048701238)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인천계양효성PFV
영문명Incheon gyeyang hyosung PFV
대표자김정석
사업자등록번호2048701238
법인등록번호2001110569827
설립일2019.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,503.720232,842.320242,913.32025
영업이익100M KRW-80.72021-10.82022491.82023537.62024452.22025
순이익100M KRW-137.12021-1252022320.42023388.42024408.92025
Item20252024202320222021
자산총계533.1억원1,930.5억원3,294.9억원2,829.5억원1,847.9억원
부채총계25.5억원1,474.6억원3,209.9억원3,065억원1,958.4억원
자본총계507.6억원455.9억원84.9억원-235.5억원-110.5억원
매출액2,913.3억원2,842.3억원2,503.7억원
영업이익452.2억원537.6억원491.8억원-10.8억원-80.7억원
순이익408.9억원388.4억원320.4억원-125억원-137.1억원

VI.Financial Ratios

FY2025 basis

15.52%

영업이익률

14.03%

순이익률

76.7%

ROA

80.55%

ROE

5.03%

부채비율

95.21%

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.

인천계양효성PFV 투심보고서 | Alpha Lenz