네오시티

비상장계속사업자

Neocity Corp.

이용덕

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. 1878701141 · CEO 이용덕

I.Investment Overview

Target네오시티 (1878701141)
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
영문명Neocity Corp.
대표자이용덕
사업자등록번호1878701141
법인등록번호1348110495847
설립일2019.04.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW98.9202102025
영업이익100M KRW-5.72021-17.52022-12.92023-12.22024-16.72025
순이익100M KRW-13.82021-35.42022-45.22023-53.82024-59.62025
Item20252024202320222021
자산총계445.5억원452.4억원486.9억원502.4억원356.7억원
부채총계600.6억원547.9억원528.6억원499억원317.8억원
자본총계-155.1억원-95.5억원-41.7억원3.5억원38.8억원
매출액0원98.9억원
영업이익-16.7억원-12.2억원-12.9억원-17.5억원-5.7억원
순이익-59.6억원-53.8억원-45.2억원-35.4억원-13.8억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-13.37%

ROA

ROE

부채비율

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.

네오시티 투심보고서 | Alpha Lenz