남악오룡피에프브이

비상장

Namak Oryong PFV Co., Ltd.

김동익

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

남악오룡피에프브이

Business Reg. No. 1888701504 · CEO 김동익

I.Investment Overview

Target남악오룡피에프브이 (1888701504)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남악오룡피에프브이
영문명Namak Oryong PFV Co., Ltd.
대표자김동익
사업자등록번호1888701504
법인등록번호1345110385060
설립일2019.03.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.62021371.12022620.32023249.52024
영업이익100M KRW-1.32020-10.42021-10.3202256.3202314.12024
순이익100M KRW-42020-15.32021-18.4202245.520236.32024
Item20242023202220212020
자산총계65.2억원377.3억원233.6억원333억원146.9억원
부채총계8.3억원321.7억원223.6억원304.6억원103.2억원
자본총계56.9억원55.5억원10억원28.4억원43.6억원
매출액249.5억원620.3억원371.1억원9.6억원
영업이익14.1억원56.3억원-10.3억원-10.4억원-1.3억원
순이익6.3억원45.5억원-18.4억원-15.3억원-4억원

VI.Financial Ratios

FY2024 basis

5.65%

영업이익률

2.54%

순이익률

9.7%

ROA

11.12%

ROE

14.6%

부채비율

87.26%

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.

남악오룡피에프브이 투심보고서 | Alpha Lenz