국제가스공업

비상장계속사업자

kukjegas co.,ltd

김헌수

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

국제가스공업

Business Reg. No. 2108101702 · CEO 김헌수

I.Investment Overview

Target국제가스공업 (2108101702)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명국제가스공업
영문명kukjegas co.,ltd
대표자김헌수
사업자등록번호2108101702
법인등록번호1101110161119
설립일1974.03.05
종업원수15명

V.Workforce

15

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW88.92021101.42022105.72023116.52024127.32025
영업이익100M KRW-1.420210.5202212023-2.12024-3.92025
순이익100M KRW-2.92021-1.42022-2.920230.4202420.52025
Item20252024202320222021
자산총계229.3억원218.7억원212.4억원178.5억원162.7억원
부채총계141.6억원151.4억원145.5억원108.8억원91.5억원
자본총계87.7억원67.3억원66.9억원69.8억원71.2억원
매출액127.3억원116.5억원105.7억원101.4억원88.9억원
영업이익-3.9억원-2.1억원9,524만원4,774만원-1.4억원
순이익20.5억원3,937만원-2.9억원-1.4억원-2.9억원

VII.Financial Ratios

FY2025 basis

-3.08%

영업이익률

16.1%

순이익률

8.93%

ROA

23.35%

ROE

161.34%

부채비율

38.26%

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.

국제가스공업 투심보고서 | Alpha Lenz