남영산업

비상장

Namyeung Industrical co.,Ltd

김헌국

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

남영산업

Business Reg. No. 2018104516 · CEO 김헌국

I.Investment Overview

Target남영산업 (2018104516)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남영산업
영문명Namyeung Industrical co.,Ltd
대표자김헌국
사업자등록번호2018104516
법인등록번호1101110182660
설립일1975.07.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW141.92021187.32022164.62023172.62024173.32025
영업이익100M KRW-020216202219.3202312.9202424.92025
순이익100M KRW106.220216.6202213.320232.520245.12025
Item20252024202320222021
자산총계3,633.8억원3,647.7억원3,653.1억원3,640.9억원2,301.8억원
부채총계1,973.9억원1,967.5억원1,977.7억원1,979.6억원1,561.2억원
자본총계1,659.9억원1,680.2억원1,675.4억원1,661.4억원740.7억원
매출액173.3억원172.6억원164.6억원187.3억원141.9억원
영업이익24.9억원12.9억원19.3억원6억원-328만원
순이익5.1억원2.5억원13.3억원6.6억원106.2억원

VI.Financial Ratios

FY2025 basis

14.4%

영업이익률

2.93%

순이익률

0.14%

ROA

0.31%

ROE

118.92%

부채비율

45.68%

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.

남영산업 투심보고서 | Alpha Lenz