낙스넷

비상장계속사업자

NACSSNET Co., LTD

천기대

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

낙스넷

Business Reg. No. 1208134176 · CEO 천기대

I.Investment Overview

Target낙스넷 (1208134176)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명낙스넷
영문명NACSSNET Co., LTD
대표자천기대
사업자등록번호1208134176
법인등록번호1101110992580
설립일1993.12.13
종업원수211명

V.Workforce

211

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW397.92021455.92022433.52023366.320243082025
영업이익100M KRW4.220219.520228.92023-7.72024-0.72025
순이익100M KRW6.820219.9202213.12023-82024132025
Item20252024202320222021
자산총계128.5억원119.3억원114.9억원104.9억원119.7억원
부채총계36.8억원37.9억원25억원27.8억원52.4억원
자본총계91.7억원81.4억원89.8억원77.1억원67.4억원
매출액308억원366.3억원433.5억원455.9억원397.9억원
영업이익-6,767만원-7.7억원8.9억원9.5억원4.2억원
순이익13억원-8억원13.1억원9.9억원6.8억원

VII.Financial Ratios

FY2025 basis

-0.22%

영업이익률

4.22%

순이익률

10.11%

ROA

14.17%

ROE

40.09%

부채비율

71.38%

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.

낙스넷 투심보고서 | Alpha Lenz