논산타워

비상장계속사업자

NSCentralTovwer

하경이

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

논산타워

Business Reg. No. 3978801478 · CEO 하경이

I.Investment Overview

Target논산타워 (3978801478)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명논산타워
영문명NSCentralTovwer
대표자하경이
사업자등록번호3978801478
법인등록번호1613110056224
설립일2020.01.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.2202113.3202221.2202328.3202435.32025
영업이익100M KRW-8.42021-6.92022-6.220233.420242.12025
순이익100M KRW-32.32021-31.12022-18.320235.92024-8.62025
Item20252024202320222021
자산총계535.8억원518.9억원482.4억원492.2억원283.6억원
부채총계400.7억원375.3억원344.7억원336.2억원319.8억원
자본총계135억원143.6억원137.7억원156억원-36.2억원
매출액35.3억원28.3억원21.2억원13.3억원9.2억원
영업이익2.1억원3.4억원-6.2억원-6.9억원-8.4억원
순이익-8.6억원5.9억원-18.3억원-31.1억원-32.3억원

VI.Financial Ratios

FY2025 basis

5.96%

영업이익률

-24.39%

순이익률

-1.61%

ROA

-6.37%

ROE

296.78%

부채비율

25.2%

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.

논산타워 투심보고서 | Alpha Lenz