빠니깔레

비상장계속사업자

PANICALE Co.,Ltd

강진원

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

빠니깔레

Business Reg. No. 1908700565 · CEO 강진원

I.Investment Overview

Target빠니깔레 (1908700565)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명빠니깔레
영문명PANICALE Co.,Ltd
대표자강진원
사업자등록번호1908700565
법인등록번호1101116149987
설립일2016.08.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW60.3202175.8202280.9202375.62024
영업이익100M KRW12.4202111.1202222202322.42024
순이익100M KRW10.220215.4202215.9202317.32024
Item2024202320222021
자산총계145.6억원139.8억원124.9억원132.1억원
부채총계63.2억원74.5억원75.6억원88.2억원
자본총계82.3억원65.2억원49.3억원43.9억원
매출액75.6억원80.9억원75.8억원60.3억원
영업이익22.4억원22억원11.1억원12.4억원
순이익17.3억원15.9억원5.4억원10.2억원

VI.Financial Ratios

FY2024 basis

29.6%

영업이익률

22.88%

순이익률

11.89%

ROA

21.02%

ROE

76.8%

부채비율

56.56%

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.

빠니깔레 투심보고서 | Alpha Lenz