제일금속

비상장계속사업자

JAEIL METAL CO., LTD

조 덕 수

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

제일금속

Business Reg. No. 5058105509 · CEO 조 덕 수

I.Investment Overview

Target제일금속 (5058105509)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제일금속
영문명JAEIL METAL CO., LTD
대표자조 덕 수
사업자등록번호5058105509
법인등록번호1712110005403
설립일1991.01.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW209.22021325.22022310.52023319.22024295.92025
영업이익100M KRW4.9202115.2202221.8202322.32024-12.82025
순이익100M KRW4.4202115202238.8202335.62024-5.52025
Item20252024202320222021
자산총계291.9억원328.3억원353.3억원325.8억원260.3억원
부채총계151.7억원182.6억원243.2억원254.5억원204억원
자본총계140.2억원145.7억원110.1억원71.3억원56.3억원
매출액295.9억원319.2억원310.5억원325.2억원209.2억원
영업이익-12.8억원22.3억원21.8억원15.2억원4.9억원
순이익-5.5억원35.6억원38.8억원15억원4.4억원

VI.Financial Ratios

FY2025 basis

-4.34%

영업이익률

-1.85%

순이익률

-1.88%

ROA

-3.91%

ROE

108.22%

부채비율

48.03%

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.

제일금속 투심보고서 | Alpha Lenz