제일에프에이

비상장계속사업자

JEIL FA Co.,Ltd.

고왕식

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

제일에프에이

Business Reg. No. 6208600147 · CEO 고왕식

I.Investment Overview

Target제일에프에이 (6208600147)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제일에프에이
영문명JEIL FA Co.,Ltd.
대표자고왕식
사업자등록번호6208600147
법인등록번호1358110282681
설립일2015.12.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW98.12021209.22022221.4202370.1202493.12025
영업이익100M KRW-25.120215.1202231.52023-02024-30.72025
순이익100M KRW-24.520211.8202226.720230.62024-27.92025
Item20252024202320222021
자산총계155.7억원190.8억원209.5억원173.4억원170.2억원
부채총계82.6억원112.2억원128.3억원116.6억원115.2억원
자본총계73.1억원78.7억원81.2억원56.9억원55억원
매출액93.1억원70.1억원221.4억원209.2억원98.1억원
영업이익-30.7억원-246만원31.5억원5.1억원-25.1억원
순이익-27.9억원6,232만원26.7억원1.8억원-24.5억원

VI.Financial Ratios

FY2025 basis

-32.94%

영업이익률

-29.94%

순이익률

-17.9%

ROA

-38.13%

ROE

113.03%

부채비율

46.94%

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.

제일에프에이 투심보고서 | Alpha Lenz