파빌리온광명피에프브이

비상장계속사업자

Pavilion Gwangmyeong PFV Co., Ltd.

우명아

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

파빌리온광명피에프브이

Business Reg. No. 5968601862 · CEO 우명아

I.Investment Overview

Target파빌리온광명피에프브이 (5968601862)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명파빌리온광명피에프브이
영문명Pavilion Gwangmyeong PFV Co., Ltd.
대표자우명아
사업자등록번호5968601862
법인등록번호1101117674652
설립일2020.11.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW31.72021340.42022874202397.4202432.92025
영업이익100M KRW-121.7202199.62022302.9202372025
순이익100M KRW-143.6202164.72022249.6202316.82025
Item20252024202320222021
자산총계282.3억원290.6억원674.2억원730.9억원535억원
부채총계332.8억원324.4억원447.4억원753.7억원622.5억원
자본총계-50.5억원-33.7억원226.8억원-22.8억원-87.5억원
매출액32.9억원97.4억원874억원340.4억원31.7억원
영업이익7억원302.9억원99.6억원-121.7억원
순이익16.8억원249.6억원64.7억원-143.6억원

VI.Financial Ratios

FY2025 basis

21.17%

영업이익률

50.93%

순이익률

5.94%

ROA

ROE

부채비율

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.

파빌리온광명피에프브이 투심보고서 | Alpha Lenz