네오시티

비상장계속사업자

NEO CITY Co., Ltd.

고엄식

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

네오시티

Business Reg. No. 2158793233 · CEO 고엄식

I.Investment Overview

Target네오시티 (2158793233)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명네오시티
영문명NEO CITY Co., Ltd.
대표자고엄식
사업자등록번호2158793233
법인등록번호1101115394301
설립일2014.07.21
종업원수5명

V.Workforce

5

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW145.3202166202281.32023111.2202478.22025
영업이익100M KRW6.920211.72022-7.2202315.52024-0.12025
순이익100M KRW5.620210.62022-11.420236.920240.92025
Item20252024202320222021
자산총계122.3억원118.8억원126.9억원137.1억원144.8억원
부채총계88.8억원86.3억원101.3억원100억원108.3억원
자본총계33.5억원32.6억원25.6억원37억원36.5억원
매출액78.2억원111.2억원81.3억원66억원145.3억원
영업이익-587만원15.5억원-7.2억원1.7억원6.9억원
순이익9,364만원6.9억원-11.4억원5,568만원5.6억원

VII.Financial Ratios

FY2025 basis

-0.08%

영업이익률

1.2%

순이익률

0.77%

ROA

2.79%

ROE

264.99%

부채비율

27.4%

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.

네오시티 투심보고서 | Alpha Lenz