계암

비상장

Kyeam Technologies Co., Ltd.

정 현 봉

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

계암

Business Reg. No. 1138184760 · CEO 정 현 봉

I.Investment Overview

Target계암 (1138184760)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명계암
영문명Kyeam Technologies Co., Ltd.
대표자정 현 봉
사업자등록번호1138184760
법인등록번호1101112789745
설립일2003.05.29
종업원수17명

V.Workforce

17

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW127.92021204.52022211.52023123.42024200.62025
영업이익100M KRW6.820218.220224.42023-58.2202424.62025
순이익100M KRW520216.120221.92023-6120246.52025
Item20252024202320222021
자산총계200.7억원219억원237.9억원250.3억원186.2억원
부채총계139.7억원163.3억원122.1억원136.7억원118.6억원
자본총계60.9억원55.7억원115.8억원113.6억원67.5억원
매출액200.6억원123.4억원211.5억원204.5억원127.9억원
영업이익24.6억원-58.2억원4.4억원8.2억원6.8억원
순이익6.5억원-61억원1.9억원6.1억원5억원

VII.Financial Ratios

FY2025 basis

12.28%

영업이익률

3.26%

순이익률

3.26%

ROA

10.73%

ROE

229.26%

부채비율

30.37%

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.

계암 투심보고서 | Alpha Lenz