계룡그린빌

비상장계속사업자

KRG

윤길호

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

계룡그린빌

Business Reg. No. 3148635135 · CEO 윤길호

I.Investment Overview

Target계룡그린빌 (3148635135)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명계룡그린빌
영문명KRG
대표자윤길호
사업자등록번호3148635135
법인등록번호1601110322000
설립일2012.04.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW51.1202152.7202252.7202351.12024582025
영업이익100M KRW35.7202133.4202231.3202329.1202432.62025
순이익100M KRW-4.12021-4.12022-3.92023-3.720242.82025
Item20252024202320222021
자산총계1,118.7억원1,211.8억원1,338.9억원1,426.5억원1,475.2억원
부채총계1,066.5억원1,156.9억원1,280.2억원1,363.9억원1,408.5억원
자본총계52.2억원55억원58.7억원62.6억원66.8억원
매출액58억원51.1억원52.7억원52.7억원51.1억원
영업이익32.6억원29.1억원31.3억원33.4억원35.7억원
순이익2.8억원-3.7억원-3.9억원-4.1억원-4.1억원

VI.Financial Ratios

FY2025 basis

56.13%

영업이익률

4.75%

순이익률

0.25%

ROA

5.28%

ROE

2,042.45%

부채비율

4.67%

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.

계룡그린빌 투심보고서 | Alpha Lenz