NKG

비상장계속사업자

Neo Korea Global co. itd

김영제

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

NKG

Business Reg. No. 1318140756 · CEO 김영제

I.Investment Overview

TargetNKG (1318140756)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명NKG
영문명Neo Korea Global co. itd
대표자김영제
사업자등록번호1318140756
법인등록번호1201110132051
설립일1996.04.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW434.92021461.22022339.12023451.82024216.72025
영업이익100M KRW36.5202136.5202233.5202357.6202417.12025
순이익100M KRW14.9202115.9202211.3202323.320248.22025
Item20252024202320222021
자산총계630.8억원645.9억원870.1억원715.9억원624.8억원
부채총계473.7억원452.8억원694.4억원551.4억원476.2억원
자본총계157.1억원193.1억원175.8억원164.5억원148.6억원
매출액216.7억원451.8억원339.1억원461.2억원434.9억원
영업이익17.1억원57.6억원33.5억원36.5억원36.5억원
순이익8.2억원23.3억원11.3억원15.9억원14.9억원

VI.Financial Ratios

FY2025 basis

7.91%

영업이익률

3.8%

순이익률

1.31%

ROA

5.24%

ROE

301.53%

부채비율

24.9%

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.

NKG 투심보고서 | Alpha Lenz