켑코이에스

비상장계속사업자

KEPCO ES Co.,Ltd

이준호

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

켑코이에스

Business Reg. No. 1828100465 · CEO 이준호

I.Investment Overview

Target켑코이에스 (1828100465)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명켑코이에스
영문명KEPCO ES Co.,Ltd
대표자이준호
사업자등록번호1828100465
법인등록번호1101116107480
설립일2016.06.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW214.22021336.42022141.5202363.8202495.22025
영업이익100M KRW12021-34.42022-5.520236.52024-10.72025
순이익100M KRW3120211.4202253.8202387.6202463.22025
Item20252024202320222021
자산총계3,360.5억원3,186.4억원3,225.3억원3,173.9억원3,177.2억원
부채총계231.4억원59.4억원153.7억원61.5억원49.8억원
자본총계3,129억원3,127억원3,071.6억원3,112.5억원3,127.4억원
매출액95.2억원63.8억원141.5억원336.4억원214.2억원
영업이익-10.7억원6.5억원-5.5억원-34.4억원1억원
순이익63.2억원87.6억원53.8억원1.4억원31억원

VI.Financial Ratios

FY2025 basis

-11.26%

영업이익률

66.42%

순이익률

1.88%

ROA

2.02%

ROE

7.4%

부채비율

93.11%

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.

켑코이에스 투심보고서 | Alpha Lenz