피에이엔

비상장계속사업자

PAN

이원석

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

피에이엔

Business Reg. No. 6338101910 · CEO 이원석

I.Investment Overview

Target피에이엔 (6338101910)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명피에이엔
영문명PAN
대표자이원석
사업자등록번호6338101910
법인등록번호1201111113779
설립일2020.12.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.220210.920230.720240.62025
영업이익100M KRW-0.72021-1.22022-3.22023-5.92024-6.62025
순이익100M KRW-0.620210.82022-10.12023-15.32024-16.92025
Item20252024202320222021
자산총계295억원255.1억원256.3억원238.4억원216억원
부채총계271.3억원254.9억원240.9억원237.3억원215.7억원
자본총계23.7억원1,572만원15.4억원1.1억원3,472만원
매출액5,920만원6,635만원9,068만원1,500만원
영업이익-6.6억원-5.9억원-3.2억원-1.2억원-6,591만원
순이익-16.9억원-15.3억원-10.1억원7,934만원-6,243만원

VI.Financial Ratios

FY2025 basis

-1,121.87%

영업이익률

-2,855.12%

순이익률

-5.73%

ROA

-71.35%

ROE

1,145.42%

부채비율

8.03%

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.

피에이엔 투심보고서 | Alpha Lenz