라비닉스

비상장폐업자

LAVINICS.CO.LTD

고선영

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

라비닉스

Business Reg. No. 1378622294 · CEO 고선영

I.Investment Overview

Target라비닉스 (1378622294)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명라비닉스
영문명LAVINICS.CO.LTD
대표자고선영
사업자등록번호1378622294
법인등록번호1201110615601
설립일2012.06.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW224.12020298.32021193.22022114.72023942024
영업이익100M KRW6.9202010.22021-32.32022-17.82023-10.72024
순이익100M KRW19.620207.62021-362022-23.72023-152024
Item20242023202220212020
자산총계85.3억원89.5억원136.6억원195.7억원161.7억원
부채총계130.6억원119.8억원133.6억원139.3억원114.6억원
자본총계-45.3억원-30.3억원3억원56.4억원47.1억원
매출액94억원114.7억원193.2억원298.3억원224.1억원
영업이익-10.7억원-17.8억원-32.3억원10.2억원6.9억원
순이익-15억원-23.7억원-36억원7.6억원19.6억원

VI.Financial Ratios

FY2024 basis

-11.35%

영업이익률

-15.98%

순이익률

-17.61%

ROA

ROE

부채비율

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.

라비닉스 투심보고서 | Alpha Lenz