피엔엘인터내셔날

비상장계속사업자

PNL International Co., Ltd

이재인

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

피엔엘인터내셔날

Business Reg. No. 1298170354 · CEO 이재인

I.Investment Overview

Target피엔엘인터내셔날 (1298170354)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명피엔엘인터내셔날
영문명PNL International Co., Ltd
대표자이재인
사업자등록번호1298170354
법인등록번호1311110111713
설립일2004.02.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,407.620212,479.42022728.920236062024549.52025
영업이익100M KRW307.12021441202255.52023-2.4202418.12025
순이익100M KRW254.42021366.1202270.4202311.5202472.62025
Item20252024202320222021
자산총계745.9억원713.5억원829.1억원951.5억원784억원
부채총계163.8억원88.2억원99.5억원228.6억원398.2억원
자본총계582.1억원625.3억원729.7억원722.9억원385.8억원
매출액549.5억원606억원728.9억원2,479.4억원2,407.6억원
영업이익18.1억원-2.4억원55.5억원441억원307.1억원
순이익72.6억원11.5억원70.4억원366.1억원254.4억원

VI.Financial Ratios

FY2025 basis

3.29%

영업이익률

13.21%

순이익률

9.73%

ROA

12.47%

ROE

28.14%

부채비율

78.04%

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.

피엔엘인터내셔날 투심보고서 | Alpha Lenz