제주방송

비상장계속사업자

Jeju Free International City Broadcasting System

오헌봉

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

제주방송

Business Reg. No. 6168137349 · CEO 오헌봉

I.Investment Overview

Target제주방송 (6168137349)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제주방송
영문명Jeju Free International City Broadcasting System
대표자오헌봉
사업자등록번호6168137349
법인등록번호2201110036377
설립일2001.12.06
종업원수72명

V.Workforce

72

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW119.92021143.32022153.22023125.2202488.12025
영업이익100M KRW1.82021-3.520220.52023-23.62024-24.52025
순이익100M KRW2.12021-2.620221.7202352024-22.92025
Item20252024202320222021
자산총계406.1억원440.7억원435.4억원437.6억원424.2억원
부채총계26억원37.7억원37.4억원41.4억원23.3억원
자본총계380억원403억원398억원396.3억원400.9억원
매출액88.1억원125.2억원153.2억원143.3억원119.9억원
영업이익-24.5억원-23.6억원5,291만원-3.5억원1.8억원
순이익-22.9억원5억원1.7억원-2.6억원2.1억원

VII.Financial Ratios

FY2025 basis

-27.84%

영업이익률

-26.04%

순이익률

-5.65%

ROA

-6.04%

ROE

6.85%

부채비율

93.59%

자기자본비율

VIII.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.

제주방송 투심보고서 | Alpha Lenz