피앤에이

비상장계속사업자

PNA

유석창

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

피앤에이

Business Reg. No. 1268180227 · CEO 유석창

I.Investment Overview

Target피앤에이 (1268180227)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명피앤에이
영문명PNA
대표자유석창
사업자등록번호1268180227
법인등록번호1344110026632
설립일2004.07.12
종업원수13명

V.Workforce

13

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1322021137.32022108.9202377.9202463.12025
영업이익100M KRW-14.12021-20.32022-7.42023-3.12024-10.82025
순이익100M KRW-17.12021-23.320221.52023-142024-14.72025
Item20252024202320222021
자산총계172.4억원149.8억원173억원190.6억원223.8억원
부채총계144.8억원149.5억원168.7억원185.7억원195.6억원
자본총계27.5억원3,045만원4.3억원4.9억원28.2억원
매출액63.1억원77.9억원108.9억원137.3억원132억원
영업이익-10.8억원-3.1억원-7.4억원-20.3억원-14.1억원
순이익-14.7억원-14억원1.5억원-23.3억원-17.1억원

VII.Financial Ratios

FY2025 basis

-17.1%

영업이익률

-23.31%

순이익률

-8.54%

ROA

-53.42%

ROE

525.75%

부채비율

15.98%

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.

피앤에이 투심보고서 | Alpha Lenz