제일

비상장계속사업자

Inc.jeil

김희선

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

제일

Business Reg. No. 3288600163 · CEO 김희선

I.Investment Overview

Target제일 (3288600163)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제일
영문명Inc.jeil
대표자김희선
사업자등록번호3288600163
법인등록번호1412110077854
설립일2015.08.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.22021620222.320232.720243.32025
영업이익100M KRW3.5202112022-1.220230.320241.12025
순이익100M KRW0.92021-22022-7.12023-5.820242.82025
Item20252024202320222021
자산총계126억원125.9억원126억원126.4억원128.1억원
부채총계147.4억원144.4억원138.6억원131.9억원131.7억원
자본총계-21.3억원-18.5억원-12.7억원-5.6억원-3.6억원
매출액3.3억원2.7억원2.3억원6억원12.2억원
영업이익1.1억원2,536만원-1.2억원9,887만원3.5억원
순이익2.8억원-5.8억원-7.1억원-2억원8,715만원

VI.Financial Ratios

FY2025 basis

33.03%

영업이익률

86.52%

순이익률

2.26%

ROA

ROE

부채비율

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.

제일 투심보고서 | Alpha Lenz