오산풀필먼트

비상장계속사업자

Osan Fullfillment

김기원

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

오산풀필먼트

Business Reg. No. 5868601832 · CEO 김기원

I.Investment Overview

Target오산풀필먼트 (5868601832)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명오산풀필먼트
영문명Osan Fullfillment
대표자김기원
사업자등록번호5868601832
법인등록번호1348110574584
설립일2020.08.07
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.720232.22024
영업이익100M KRW-0.22021-0.62022-37.82023-7.42024
순이익100M KRW-0.12021-0.52022299.72023-3.72024
Item2024202320222021
자산총계226.7억원391.7억원1,000.6억원452억원
부채총계7,366만원92.1억원1,000.7억원451.7억원
자본총계225.9억원299.6억원-1,106만원3,587만원
매출액2.2억원1.7억원
영업이익-7.4억원-37.8억원-5,835만원-1,558만원
순이익-3.7억원299.7억원-4,693만원-1,346만원

VII.Financial Ratios

FY2024 basis

-337.95%

영업이익률

-166.15%

순이익률

-1.61%

ROA

-1.62%

ROE

0.33%

부채비율

99.68%

자기자본비율

VIII.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.

오산풀필먼트 투심보고서 | Alpha Lenz