범주해운

비상장계속사업자

Pan Continental Shipping Co., Ltd.

이상복

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

범주해운

Business Reg. No. 2208109851 · CEO 이상복

I.Investment Overview

Target범주해운 (2208109851)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명범주해운
영문명Pan Continental Shipping Co., Ltd.
대표자이상복
사업자등록번호2208109851
법인등록번호1101110108533
설립일1969.09.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,097.420213,273.920221,949.120232,063.220242,372.42025
영업이익100M KRW539.42021964.7202219.92023176.62024239.72025
순이익100M KRW563.12021936.62022133.52023397.12024394.12025
Item20252024202320222021
자산총계3,871.3억원3,652.3억원3,183.7억원3,415.5억원2,578.3억원
부채총계642.6억원617.9억원555.5억원831.5억원779.8억원
자본총계3,228.7억원3,034.4억원2,628.2억원2,584억원1,798.5억원
매출액2,372.4억원2,063.2억원1,949.1억원3,273.9억원2,097.4억원
영업이익239.7억원176.6억원19.9억원964.7억원539.4억원
순이익394.1억원397.1억원133.5억원936.6억원563.1억원

VI.Financial Ratios

FY2025 basis

10.11%

영업이익률

16.61%

순이익률

10.18%

ROA

12.21%

ROE

19.9%

부채비율

83.4%

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.

범주해운 투심보고서 | Alpha Lenz