넷플릭스엔터테인먼트코리아

비상장계속사업자

Netflix Entertainment Korea Ltd

에밀리허쉬캐틀린

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

넷플릭스엔터테인먼트코리아

Business Reg. No. 7978701986 · CEO 에밀리허쉬캐틀린

I.Investment Overview

Target넷플릭스엔터테인먼트코리아 (7978701986)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명넷플릭스엔터테인먼트코리아
영문명Netflix Entertainment Korea Ltd
대표자에밀리허쉬캐틀린
사업자등록번호7978701986
법인등록번호1101140266195
설립일2020.10.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW308.42021387.920224992024558.62025
영업이익100M KRW18.8202121.3202231.72024342025
순이익100M KRW17.6202112202215.9202419.92025
Item2025202420222021
자산총계700.1억원285.7억원201.1억원214.8억원
부채총계469.3억원91.9억원67.1억원105.9억원
자본총계230.8억원193.8억원134억원108.9억원
매출액558.6억원499억원387.9억원308.4억원
영업이익34억원31.7억원21.3억원18.8억원
순이익19.9억원15.9억원12억원17.6억원

VI.Financial Ratios

FY2025 basis

6.08%

영업이익률

3.56%

순이익률

2.84%

ROA

8.62%

ROE

203.29%

부채비율

32.97%

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.

넷플릭스엔터테인먼트코리아 투심보고서 | Alpha Lenz