늘푸른아이

비상장계속사업자

kdcbtl2

김종찬

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

늘푸른아이

Business Reg. No. 1388198263 · CEO 김종찬

I.Investment Overview

Target늘푸른아이 (1388198263)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명늘푸른아이
영문명kdcbtl2
대표자김종찬
사업자등록번호1388198263
법인등록번호1341110395942
설립일2014.10.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12202112.4202212.1202313202412.32025
영업이익100M KRW8.420218.72022820238.720247.32025
순이익100M KRW-0.1202102022-0.220231.120240.22025
Item20252024202320222021
자산총계247.8억원267.5억원294.1억원311.8억원321.2억원
부채총계230.7억원250.7억원278.3억원295.8억원305.3억원
자본총계17.1억원16.8억원15.7억원16억원16억원
매출액12.3억원13억원12.1억원12.4억원12억원
영업이익7.3억원8.7억원8억원8.7억원8.4억원
순이익2,433만원1.1억원-2,235만원72만원-1,233만원

VI.Financial Ratios

FY2025 basis

59.16%

영업이익률

1.97%

순이익률

0.1%

ROA

1.43%

ROE

1,353.1%

부채비율

6.88%

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.

늘푸른아이 투심보고서 | Alpha Lenz