카브루

비상장

KABREW. Co. ,Ltd

-

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

카브루

Business Reg. No. · CEO

I.Investment Overview

Target카브루 ()
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명카브루
영문명KABREW. Co. ,Ltd
대표자
사업자등록번호

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW55.1202160.8202260.42023113.22024133.12025
영업이익100M KRW-11.82021-16.62022-5.9202322.720249.62025
순이익100M KRW-22.52021-23.62022-10.6202313.820243.32025
Item20252024202320222021
자산총계194.9억원180.5억원178.3억원225.9억원214.3억원
부채총계113.8억원102.6억원114.1억원151.3억원116억원
자본총계81.2억원77.9억원64.1억원74.6억원98.3억원
매출액133.1억원113.2억원60.4억원60.8억원55.1억원
영업이익9.6억원22.7억원-5.9억원-16.6억원-11.8억원
순이익3.3억원13.8억원-10.6억원-23.6억원-22.5억원

VI.Financial Ratios

FY2025 basis

7.22%

영업이익률

2.48%

순이익률

1.69%

ROA

4.06%

ROE

140.14%

부채비율

41.64%

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.

카브루 투심보고서 | Alpha Lenz