인천영종1차피에프브이

비상장계속사업자

Incheon Yeongjong 1st PFV Co.,Ltd.

노재영

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

인천영종1차피에프브이

Business Reg. No. 6948802117 · CEO 노재영

I.Investment Overview

Target인천영종1차피에프브이 (6948802117)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인천영종1차피에프브이
영문명Incheon Yeongjong 1st PFV Co.,Ltd.
대표자노재영
사업자등록번호6948802117
법인등록번호1201111176652
설립일2021.09.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW103.12022928.720231,34120241,0302025
영업이익100M KRW-0.52021-54.82022132.62023250.6202466.32025
순이익100M KRW-2.12021-82.8202278.52023207.7202449.82025
Item20252024202320222021
자산총계248.2억원914.5억원894.1억원1,074억원329.5억원
부채총계130.1억원663.1억원850.5억원1,108.8억원281.6억원
자본총계118.1억원251.4억원43.7억원-34.9억원47.9억원
매출액1,030억원1,341억원928.7억원103.1억원
영업이익66.3억원250.6억원132.6억원-54.8억원-5,015만원
순이익49.8억원207.7억원78.5억원-82.8억원-2.1억원

VI.Financial Ratios

FY2025 basis

6.43%

영업이익률

4.83%

순이익률

20.05%

ROA

42.16%

ROE

110.2%

부채비율

47.57%

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.

인천영종1차피에프브이 투심보고서 | Alpha Lenz