범영훼리

비상장계속사업자

PAN KOREA YINGKOU FERRY CO.,LTD

왕펑, 쑹쩐이

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

범영훼리

Business Reg. No. 1018189855 · CEO 왕펑, 쑹쩐이

I.Investment Overview

Target범영훼리 (1018189855)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명범영훼리
영문명PAN KOREA YINGKOU FERRY CO.,LTD
대표자왕펑, 쑹쩐이
사업자등록번호1018189855
법인등록번호1101112668767
설립일2002.12.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW169.72021216.52022142.72023162.62024150.52025
영업이익100M KRW5.9202127.220222.320233.720240.42025
순이익100M KRW-25.7202124.720221.52023-28.52024-2.12025
Item20252024202320222021
자산총계76.4억원62.6억원33.2억원36.4억원44.5억원
부채총계360억원344억원286억원290.8억원323.6억원
자본총계-283.5억원-281.4억원-252.9억원-254.4억원-279.1억원
매출액150.5억원162.6억원142.7억원216.5억원169.7억원
영업이익3,708만원3.7억원2.3억원27.2억원5.9억원
순이익-2.1억원-28.5억원1.5억원24.7억원-25.7억원

VI.Financial Ratios

FY2025 basis

0.25%

영업이익률

-1.42%

순이익률

-2.8%

ROA

ROE

부채비율

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.

범영훼리 투심보고서 | Alpha Lenz