한국방진방음

비상장계속사업자

Korea Vibration & Noise Control

임칠호

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

한국방진방음

Business Reg. No. 1208150104 · CEO 임칠호

I.Investment Overview

Target한국방진방음 (1208150104)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국방진방음
영문명Korea Vibration & Noise Control
대표자임칠호
사업자등록번호1208150104
법인등록번호1201110075433
설립일1992.06.01
종업원수31명

V.Workforce

31

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW155.32021118.72022134.62023156.12024158.82025
영업이익100M KRW-1.220226.12023-5.6202410.12025
순이익100M KRW-2.420221.52023-9.620246.92025
Item20252024202320222021
자산총계174.7억원152.5억원166.5억원150.2억원147.9억원
부채총계119.4억원104억원108.4억원93.6억원88.9억원
자본총계55.4억원48.5억원58억원56.6억원59억원
매출액158.8억원156.1억원134.6억원118.7억원155.3억원
영업이익10.1억원-5.6억원6.1억원-1.2억원
순이익6.9억원-9.6억원1.5억원-2.4억원

VII.Financial Ratios

FY2025 basis

6.35%

영업이익률

4.35%

순이익률

3.95%

ROA

12.47%

ROE

215.55%

부채비율

31.69%

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.

한국방진방음 투심보고서 | Alpha Lenz