판씨네마

비상장계속사업자

PANCINEMA

백명선

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

판씨네마

Business Reg. No. 1108161303 · CEO 백명선

I.Investment Overview

Target판씨네마 (1108161303)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명판씨네마
영문명PANCINEMA
대표자백명선
사업자등록번호1108161303
법인등록번호1101112756588
설립일2003.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW117.3202129.1202229.5202328.2202443.22025
영업이익100M KRW49.820212.92022-1.12023-52024-11.32025
순이익100M KRW46.420210.22022-0.62023-8.22024-14.52025
Item20252024202320222021
자산총계150.1억원155.4억원161.4억원153억원161억원
부채총계103.2억원94억원91.8억원82.8억원90.9억원
자본총계46.9억원61.4억원69.6억원70.2억원70억원
매출액43.2억원28.2억원29.5억원29.1억원117.3억원
영업이익-11.3억원-5억원-1.1억원2.9억원49.8억원
순이익-14.5억원-8.2억원-5,857만원1,731만원46.4억원

VI.Financial Ratios

FY2025 basis

-26.24%

영업이익률

-33.6%

순이익률

-9.68%

ROA

-30.95%

ROE

219.86%

부채비율

31.26%

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.

판씨네마 투심보고서 | Alpha Lenz