국제로지스틱

비상장계속사업자

Kukjae Logistics Co., Ltd.

나승진

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

국제로지스틱

Business Reg. No. 1048145706 · CEO 나승진

I.Investment Overview

Target국제로지스틱 (1048145706)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명국제로지스틱
영문명Kukjae Logistics Co., Ltd.
대표자나승진
사업자등록번호1048145706
법인등록번호1101111673395
설립일1999.04.01
종업원수61명

V.Workforce

61

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW622.82021663.42022710.72023850.42024927.92025
영업이익100M KRW-21.2202123.420229202316.520241.12025
순이익100M KRW-16.620213220227.820233.520240.92025
Item20252024202320222021
자산총계174.3억원202.9억원168.8억원133.1억원125억원
부채총계149.6억원179.1억원148.5억원120.6억원144.5억원
자본총계24.7억원23.8억원20.3억원12.5억원-19.5억원
매출액927.9억원850.4억원710.7억원663.4억원622.8억원
영업이익1.1억원16.5억원9억원23.4억원-21.2억원
순이익9,082만원3.5억원7.8억원32억원-16.6억원

VII.Financial Ratios

FY2025 basis

0.12%

영업이익률

0.1%

순이익률

0.52%

ROA

3.67%

ROE

605.22%

부채비율

14.18%

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.

국제로지스틱 투심보고서 | Alpha Lenz