엔씨아이

비상장계속사업자

NCI

김현수

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

엔씨아이

Business Reg. No. 5038195816 · CEO 김현수

I.Investment Overview

Target엔씨아이 (5038195816)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엔씨아이
영문명NCI
대표자김현수
사업자등록번호5038195816
법인등록번호1701110440769
설립일2011.09.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW164.12021173.72022194.12023184.12024229.32025
영업이익100M KRW82021420229.620232.6202410.32025
순이익100M KRW5.620211.320225.62023-1.520246.32025
Item20252024202320222021
자산총계288.9억원263.8억원270.3억원261.3억원209.4억원
부채총계175.7억원156.9억원162억원158.5억원131.6억원
자본총계113.2억원106.9억원108.4억원102.8억원77.8억원
매출액229.3억원184.1억원194.1억원173.7억원164.1억원
영업이익10.3억원2.6억원9.6억원4억원8억원
순이익6.3억원-1.5억원5.6억원1.3억원5.6억원

VI.Financial Ratios

FY2025 basis

4.48%

영업이익률

2.74%

순이익률

2.17%

ROA

5.54%

ROE

155.23%

부채비율

39.18%

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.

엔씨아이 투심보고서 | Alpha Lenz