키스톤마케팅컴퍼니

비상장

Keystone Marketing Company.Inc

이영훈,이기호,김웅열

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

키스톤마케팅컴퍼니

Business Reg. No. 2118843738 · CEO 이영훈,이기호,김웅열

I.Investment Overview

Target키스톤마케팅컴퍼니 (2118843738)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명키스톤마케팅컴퍼니
영문명Keystone Marketing Company.Inc
대표자이영훈,이기호,김웅열
사업자등록번호2118843738
법인등록번호1101114352623
설립일2010.05.18
종업원수88명

V.Workforce

88

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW133.22021183.62022123.22023139.12024105.32025
영업이익100M KRW-18.92021-32022-67.82023-16.52024-2.62025
순이익100M KRW-1020211.32022-20.82024-3.82025
Item20252024202320222021
자산총계123억원106.6억원119.7억원261.2억원364억원
부채총계170.3억원148.7억원175.8억원254.8억원358.9억원
자본총계-47.2억원-42.1억원-56.1억원6.3억원5.1억원
매출액105.3억원139.1억원123.2억원183.6억원133.2억원
영업이익-2.6억원-16.5억원-67.8억원-3억원-18.9억원
순이익-3.8억원-20.8억원1.3억원-10억원

VII.Financial Ratios

FY2025 basis

-2.43%

영업이익률

-3.63%

순이익률

-3.11%

ROA

ROE

부채비율

자기자본비율

VIII.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.

키스톤마케팅컴퍼니 투심보고서 | Alpha Lenz