제이씨래빗컴퍼니

비상장계속사업자

JCRABBIT COMPANY

김영숙

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

제이씨래빗컴퍼니

Business Reg. No. 1208818122 · CEO 김영숙

I.Investment Overview

Target제이씨래빗컴퍼니 (1208818122)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제이씨래빗컴퍼니
영문명JCRABBIT COMPANY
대표자김영숙
사업자등록번호1208818122
법인등록번호1101115504009
설립일2014.08.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW39.5202145.7202260.2202378.1202498.82025
영업이익100M KRW32.2202135202245202361.2202473.52025
순이익100M KRW23.3202123202229.32023452024412025
Item20252024202320222021
자산총계479.8억원418.6억원285.6억원255.1억원244.6억원
부채총계241억원220.8억원132.8억원131.5억원144.1억원
자본총계238.8억원197.8억원152.8억원123.5억원100.5억원
매출액98.8억원78.1억원60.2억원45.7억원39.5억원
영업이익73.5억원61.2억원45억원35억원32.2억원
순이익41억원45억원29.3억원23억원23.3억원

VI.Financial Ratios

FY2025 basis

74.41%

영업이익률

41.56%

순이익률

8.55%

ROA

17.19%

ROE

100.9%

부채비율

49.78%

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.

제이씨래빗컴퍼니 투심보고서 | Alpha Lenz