남성버스

비상장계속사업자

NAMSUNGBUS

김영상

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

남성버스

Business Reg. No. 2618701814 · CEO 김영상

I.Investment Overview

Target남성버스 (2618701814)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남성버스
영문명NAMSUNGBUS
대표자김영상
사업자등록번호2618701814
법인등록번호1101117639151
설립일2020.09.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW407.62021479.92022473.52023475.42024478.32025
영업이익100M KRW0.4202115202214.4202314.9202411.52025
순이익100M KRW5.320217.3202220.4202322.720245.32025
Item20252024202320222021
자산총계308.2억원308.1억원280.9억원262.6억원177억원
부채총계75.8억원66.1억원54.6억원56.7억원53.3억원
자본총계232.3억원242억원226.3억원205.9억원123.7억원
매출액478.3억원475.4억원473.5억원479.9억원407.6억원
영업이익11.5억원14.9억원14.4억원15억원4,387만원
순이익5.3억원22.7억원20.4억원7.3억원5.3억원

VI.Financial Ratios

FY2025 basis

2.4%

영업이익률

1.12%

순이익률

1.73%

ROA

2.3%

ROE

32.62%

부채비율

75.4%

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.

남성버스 투심보고서 | Alpha Lenz