경기상운

비상장계속사업자

KYUNGKI TRANSPORT

허상준

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

경기상운

Business Reg. No. 1268176456 · CEO 허상준

I.Investment Overview

Target경기상운 (1268176456)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명경기상운
영문명KYUNGKI TRANSPORT
대표자허상준
사업자등록번호1268176456
법인등록번호1357110052169
설립일2004.01.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW358.42021418.720224672023526.72024566.22025
영업이익100M KRW-19.7202122022-2.22023-42024-2.62025
순이익100M KRW-10.820219.920228.420235.7202414.52025
Item20252024202320222021
자산총계267.7억원194.1억원174.9억원172.1억원128억원
부채총계187.5억원128.3억원110.4억원115.9억원81.8억원
자본총계80.3억원65.8억원64.5억원56.1억원46.2억원
매출액566.2억원526.7억원467억원418.7억원358.4억원
영업이익-2.6억원-4억원-2.2억원2억원-19.7억원
순이익14.5억원5.7억원8.4억원9.9억원-10.8억원

VI.Financial Ratios

FY2025 basis

-0.45%

영업이익률

2.56%

순이익률

5.42%

ROA

18.07%

ROE

233.54%

부채비율

29.98%

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.

경기상운 투심보고서 | Alpha Lenz