파르마코리아

비상장계속사업자

PARMAKOREA

이계원

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

파르마코리아

Business Reg. No. 1308663557 · CEO 이계원

I.Investment Overview

Target파르마코리아 (1308663557)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명파르마코리아
영문명PARMAKOREA
대표자이계원
사업자등록번호1308663557
법인등록번호1211110223289
설립일2011.09.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW535.42021703.32022718.72023756.220247962025
영업이익100M KRW34.2202136.2202231.9202337.1202425.12025
순이익100M KRW32.4202124.3202222.5202325.1202417.62025
Item20252024202320222021
자산총계337.3억원307.8억원247.8억원234.9억원154.1억원
부채총계160.9억원149억원114억원123.4억원68.7억원
자본총계176.3억원158.8억원133.8억원111.5억원85.4억원
매출액796억원756.2억원718.7억원703.3억원535.4억원
영업이익25.1억원37.1억원31.9억원36.2억원34.2억원
순이익17.6억원25.1억원22.5억원24.3억원32.4억원

VI.Financial Ratios

FY2025 basis

3.15%

영업이익률

2.22%

순이익률

5.23%

ROA

10%

ROE

91.27%

부채비율

52.28%

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.

파르마코리아 투심보고서 | Alpha Lenz