프로텍스아이엔씨

비상장계속사업자

PROTEXINC

김광영

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

프로텍스아이엔씨

Business Reg. No. 1348649085 · CEO 김광영

I.Investment Overview

Target프로텍스아이엔씨 (1348649085)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명프로텍스아이엔씨
영문명PROTEXINC
대표자김광영
사업자등록번호1348649085
법인등록번호1314110213034
설립일2008.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.2202116.420227.520234.720244.22025
영업이익100M KRW-18.12021-52022-1.82023-1.920240.22025
순이익100M KRW10.1202142022-8.52023-5.620244.52025
Item20252024202320222021
자산총계131억원135.3억원161.8억원172.1억원153.3억원
부채총계108.5억원108.3억원129.2억원130.9억원115억원
자본총계22.5억원27억원32.7억원41.2억원38.2억원
매출액4.2억원4.7억원7.5억원16.4억원14.2억원
영업이익2,453만원-1.9억원-1.8억원-5억원-18.1억원
순이익4.5억원-5.6억원-8.5억원4억원10.1억원

VI.Financial Ratios

FY2025 basis

5.79%

영업이익률

107.04%

순이익률

3.46%

ROA

20.16%

ROE

482.47%

부채비율

17.17%

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.

프로텍스아이엔씨 투심보고서 | Alpha Lenz