파주그린허브

비상장계속사업자

PAJUGREENHERB Corp

홍진호

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

파주그린허브

Business Reg. No. 7148800499 · CEO 홍진호

I.Investment Overview

Target파주그린허브 (7148800499)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명파주그린허브
영문명PAJUGREENHERB Corp
대표자홍진호
사업자등록번호7148800499
법인등록번호2849110157824
설립일2016.08.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW63.7202166202277.1202371.3202476.72025
영업이익100M KRW4.220218.6202212.520239.5202410.42025
순이익100M KRW-8.82021-3.520220.82023020240.22025
Item20252024202320222021
자산총계212.2억원218.7억원239억원250.3억원261.1억원
부채총계193.6억원200.3억원220.6억원232.7억원240억원
자본총계18.6억원18.4억원18.4억원17.6억원21.1억원
매출액76.7억원71.3억원77.1억원66억원63.7억원
영업이익10.4억원9.5억원12.5억원8.6억원4.2억원
순이익1,984만원214만원7,609만원-3.5억원-8.8억원

VI.Financial Ratios

FY2025 basis

13.51%

영업이익률

0.26%

순이익률

0.09%

ROA

1.07%

ROE

1,040.77%

부채비율

8.77%

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.

파주그린허브 투심보고서 | Alpha Lenz