늘푸른고양

비상장계속사업자

nullpurengoyang

이명운

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

늘푸른고양

Business Reg. No. 1018674890 · CEO 이명운

I.Investment Overview

Target늘푸른고양 (1018674890)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명늘푸른고양
영문명nullpurengoyang
대표자이명운
사업자등록번호1018674890
법인등록번호1101114953174
설립일2012.09.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW46.8202146.9202239.9202342.4202453.62025
영업이익100M KRW27.6202124.4202224.4202325.1202432.22025
순이익100M KRW-3.22021-3.92022-2.92023-2.620242.52025
Item20252024202320222021
자산총계762.3억원830억원921.7억원986억원1,026.9억원
부채총계730.7억원795.9억원885억원946.5억원983.5억원
자본총계31.6억원34.1억원36.7억원39.6억원43.5억원
매출액53.6억원42.4억원39.9억원46.9억원46.8억원
영업이익32.2억원25.1억원24.4억원24.4억원27.6억원
순이익2.5억원-2.6억원-2.9억원-3.9억원-3.2억원

VI.Financial Ratios

FY2025 basis

59.98%

영업이익률

4.75%

순이익률

0.33%

ROA

8.07%

ROE

2,314.22%

부채비율

4.14%

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.

늘푸른고양 투심보고서 | Alpha Lenz