지복득마루

비상장계속사업자

JIBOKDEUKMARU

임윤호

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

지복득마루

Business Reg. No. 1268659864 · CEO 임윤호

I.Investment Overview

Target지복득마루 (1268659864)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지복득마루
영문명JIBOKDEUKMARU
대표자임윤호
사업자등록번호1268659864
법인등록번호1344110053908
설립일2012.12.21
종업원수10명

V.Workforce

10

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW86.8202183202262.1202373.82024109.12025
영업이익100M KRW16.9202119.7202212.420237.9202417.42025
순이익100M KRW11.7202111.820226.320231.7202410.42025
Item20252024202320222021
자산총계180.7억원170.5억원168.1억원169.1억원185.3억원
부채총계131.1억원131.3억원130.6억원137.9억원165.9억원
자본총계49.6억원39.3억원37.6억원31.2억원19.4억원
매출액109.1억원73.8억원62.1억원83억원86.8억원
영업이익17.4억원7.9억원12.4억원19.7억원16.9억원
순이익10.4억원1.7억원6.3억원11.8억원11.7억원

VII.Financial Ratios

FY2025 basis

15.97%

영업이익률

9.5%

순이익률

5.74%

ROA

20.89%

ROE

264.11%

부채비율

27.46%

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.

지복득마루 투심보고서 | Alpha Lenz