국양로지텍

비상장계속사업자

KOOKYANG Logitech Co., Ltd.

금창원

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

국양로지텍

Business Reg. No. 1048144880 · CEO 금창원

I.Investment Overview

Target국양로지텍 (1048144880)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명국양로지텍
영문명KOOKYANG Logitech Co., Ltd.
대표자금창원
사업자등록번호1048144880
법인등록번호1101111618325
설립일1991.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9402021990.82022846.920231,091.120241,159.52025
영업이익100M KRW18.5202128.9202223.3202343.6202448.12025
순이익100M KRW127.5202124.9202221.8202328.3202417.62025
Item20252024202320222021
자산총계1,709.4억원846.8억원713.8억원351.7억원365.2억원
부채총계419억원411.9억원303.9억원113.5억원151.9억원
자본총계1,290.4억원434.9억원409.9억원238.1억원213.3억원
매출액1,159.5억원1,091.1억원846.9억원990.8억원940억원
영업이익48.1억원43.6억원23.3억원28.9억원18.5억원
순이익17.6억원28.3억원21.8억원24.9억원127.5억원

VI.Financial Ratios

FY2025 basis

4.15%

영업이익률

1.52%

순이익률

1.03%

ROA

1.36%

ROE

32.47%

부채비율

75.49%

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.

국양로지텍 투심보고서 | Alpha Lenz