뉴셀원

비상장계속사업자

newcellone co,.ltd.

김철원

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

뉴셀원

Business Reg. No. 3438701208 · CEO 김철원

I.Investment Overview

Target뉴셀원 (3438701208)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명뉴셀원
영문명newcellone co,.ltd.
대표자김철원
사업자등록번호3438701208
법인등록번호2301110294759
설립일2018.05.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-0.12021-0.22022-0.22023-0.92024-0.22025
순이익100M KRW-1.92021-3.52022-4.72023-5.52024-4.52025
Item20252024202320222021
자산총계167.7억원167.9억원165.7억원165.7억원168.9억원
부채총계99.5억원95.2억원87.6억원82.9억원82.6억원
자본총계68.2억원72.7억원78.1억원82.8억원86.3억원
매출액0원
영업이익-2,289만원-8,860만원-1,626만원-2,024만원-565만원
순이익-4.5억원-5.5억원-4.7억원-3.5억원-1.9억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-2.69%

ROA

-6.61%

ROE

145.98%

부채비율

40.65%

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.

뉴셀원 투심보고서 | Alpha Lenz