지스타재이앤재이개발

비상장계속사업자

J & J

지승옥

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 Scenarios — 100M 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

지스타재이앤재이개발

Business Reg. No. 2558100763 · CEO 지승옥

I.Investment Overview

Target지스타재이앤재이개발 (2558100763)
Investment—
Post-deal stake—
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지스타재이앤재이개발
영문명J & J
대표자지승옥
사업자등록번호2558100763
법인등록번호1348110413039
설립일2017.06.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6.520211120228.4202314202410.82025
영업이익100M KRW-1.120213.12022-0.520236.520243.52025
순이익100M KRW1.72021-1.12022-6.320231.52024-0.52025
Item20252024202320222021
자산총계161.9억원162.2억원161.2억원165.5억원152.4억원
부채총계141.5억원141.3억원141.8억원139.7억원125.6억원
자본총계20.4억원20.9억원19.4억원25.7억원26.9억원
매출액10.8억원14억원8.4억원11억원6.5억원
영업이익3.5억원6.5억원-4,697만원3.1억원-1.1억원
순이익-5,104만원1.5억원-6.3억원-1.1억원1.7억원

VI.Financial Ratios

FY2025 basis

32.6%

영업이익률

-4.71%

순이익률

-0.32%

ROA

-2.5%

ROE

693.84%

부채비율

12.6%

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.