케이아이엠지

비상장계속사업자

KIMG CO., LTD.

김세윤

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

케이아이엠지

Business Reg. No. 1148135942 · CEO 김세윤

I.Investment Overview

Target케이아이엠지 (1148135942)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이아이엠지
영문명KIMG CO., LTD.
대표자김세윤
사업자등록번호1148135942
법인등록번호1101110335186
설립일1974.01.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW187.22021205.82022157.92023135.12024114.12025
영업이익100M KRW16.7202136.82022620230.42024-12.62025
순이익100M KRW8.4202123.320220.420230.92024-11.82025
Item20252024202320222021
자산총계279.9억원297.7억원290.3억원321.8억원294.4억원
부채총계197.4억원203.3억원196.7억원228.6억원224억원
자본총계82.5억원94.4억원93.6억원93.3억원70.5억원
매출액114.1억원135.1억원157.9억원205.8억원187.2억원
영업이익-12.6억원4,162만원6억원36.8억원16.7억원
순이익-11.8억원8,711만원4,228만원23.3억원8.4억원

VI.Financial Ratios

FY2025 basis

-11.07%

영업이익률

-10.32%

순이익률

-4.21%

ROA

-14.27%

ROE

239.1%

부채비율

29.49%

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.

케이아이엠지 투심보고서 | Alpha Lenz