케이티엘

비상장계속사업자

K.T.L CO.,LTD

김진석

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

케이티엘

Business Reg. No. 1288691972 · CEO 김진석

I.Investment Overview

Target케이티엘 (1288691972)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이티엘
영문명K.T.L CO.,LTD
대표자김진석
사업자등록번호1288691972
법인등록번호2850110246731
설립일2015.03.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW15.8202171.1202217.2202317.120247.62025
영업이익100M KRW8.8202117.620229.1202310.92024-73.72025
순이익100M KRW6.920219.520226.1202312.92024146.82025
Item20252024202320222021
자산총계250.3억원265.9억원261억원248.1억원198.5억원
부채총계38.6억원150억원158억원151.2억원111.1억원
자본총계211.8억원115.8억원103억원96.9억원87.4억원
매출액7.6억원17.1억원17.2억원71.1억원15.8억원
영업이익-73.7억원10.9억원9.1억원17.6억원8.8억원
순이익146.8억원12.9억원6.1억원9.5억원6.9억원

VI.Financial Ratios

FY2025 basis

-971.08%

영업이익률

1,933.79%

순이익률

58.64%

ROA

69.32%

ROE

18.21%

부채비율

84.6%

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.

케이티엘 투심보고서 | Alpha Lenz