경복

비상장계속사업자

KYUNGBOK

손병석

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

경복

Business Reg. No. 1388152438 · CEO 손병석

I.Investment Overview

Target경복 (1388152438)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명경복
영문명KYUNGBOK
대표자손병석
사업자등록번호1388152438
법인등록번호1341110176425
설립일2009.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW35.9202142.4202225.32023242024242025
영업이익100M KRW4.32021-11.62022-9.12023-15.12024-28.32025
순이익100M KRW30.32021-22.12022102.5202343.8202448.32025
Item20252024202320222021
자산총계1,306.7억원1,283.6억원1,214.7억원1,124.6억원602.4억원
부채총계778.5억원803.8억원762.7억원745.1억원176.7억원
자본총계528.2억원479.8억원452억원379.5억원425.7억원
매출액24억원24억원25.3억원42.4억원35.9억원
영업이익-28.3억원-15.1억원-9.1억원-11.6억원4.3억원
순이익48.3억원43.8억원102.5억원-22.1억원30.3억원

VI.Financial Ratios

FY2025 basis

-117.64%

영업이익률

201.13%

순이익률

3.7%

ROA

9.15%

ROE

147.4%

부채비율

40.42%

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.

경복 투심보고서 | Alpha Lenz