판디아메디텍

비상장계속사업자

PANDIA MEDITECH. CORP.

변준석

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

판디아메디텍

Business Reg. No. 8868100081 · CEO 변준석

I.Investment Overview

Target판디아메디텍 (8868100081)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명판디아메디텍
영문명PANDIA MEDITECH. CORP.
대표자변준석
사업자등록번호8868100081
법인등록번호1101115718585
설립일2015.05.11
종업원수18명

V.Workforce

18

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,193.720212162022234.42023262.32024221.82025
영업이익100M KRW109.820212.32022-2820231.32024-25.72025
순이익100M KRW1032021-14.72022-78.52023-32.12024-51.72025
Item20252024202320222021
자산총계694.4억원712억원765.5억원697억원460.6억원
부채총계657.1억원623억원644.5억원564.7억원313.6억원
자본총계37.3억원89억원121억원132.2억원146.9억원
매출액221.8억원262.3억원234.4억원216억원1,193.7억원
영업이익-25.7억원1.3억원-28억원2.3억원109.8억원
순이익-51.7억원-32.1억원-78.5억원-14.7억원103억원

VII.Financial Ratios

FY2025 basis

-11.57%

영업이익률

-23.31%

순이익률

-7.44%

ROA

-138.69%

ROE

1,762.98%

부채비율

5.37%

자기자본비율

VIII.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.

판디아메디텍 투심보고서 | Alpha Lenz