케플러밸류파트너스

비상장계속사업자

Kepler Value Partners Co.,Ltd.

김현제

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

케플러밸류파트너스

Business Reg. No. 8548800647 · CEO 김현제

I.Investment Overview

Target케플러밸류파트너스 (8548800647)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케플러밸류파트너스
영문명Kepler Value Partners Co.,Ltd.
대표자김현제
사업자등록번호8548800647
법인등록번호1101116358851
설립일2017.03.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02024
영업이익100M KRW-2.82020-0.32021-0.32022-0.12023-0.12024
순이익100M KRW-8.32020-27.42021-9.42022-5.92023-2.62024
Item20242023202220212020
자산총계62.5억원138억원158.6억원269.8억원488.6억원
부채총계210억원208.2억원201.5억원194.4억원282.9억원
자본총계-147.5억원-70.2억원-42.9억원75.4억원205.7억원
매출액0원
영업이익-1,316만원-1,256만원-2,505만원-2,679만원-2.8억원
순이익-2.6억원-5.9억원-9.4억원-27.4억원-8.3억원

VI.Financial Ratios

FY2024 basis

영업이익률

순이익률

-4.13%

ROA

ROE

부채비율

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.

케플러밸류파트너스 투심보고서 | Alpha Lenz