상지

비상장계속사업자

SANG JI CO.,LTD

노영호

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

상지

Business Reg. No. 1248662193 · CEO 노영호

I.Investment Overview

Target상지 (1248662193)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명상지
영문명SANG JI CO.,LTD
대표자노영호
사업자등록번호1248662193
법인등록번호1348110149965
설립일2008.01.01
종업원수28명

V.Workforce

28

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW179.72021305.12022452.52023346.62024172.62025
영업이익100M KRW7.420217.7202211.820239.120248.32025
순이익100M KRW4.320213.420226.720233.320243.52025
Item20252024202320222021
자산총계204.3억원227.1억원225.1억원227.1억원126.7억원
부채총계122.4억원148.7억원150억원158.7억원93.8억원
자본총계81.9억원78.4억원75.1억원68.4억원32.9억원
매출액172.6억원346.6억원452.5억원305.1억원179.7억원
영업이익8.3억원9.1억원11.8억원7.7억원7.4억원
순이익3.5억원3.3억원6.7억원3.4억원4.3억원

VII.Financial Ratios

FY2025 basis

4.78%

영업이익률

2.01%

순이익률

1.69%

ROA

4.23%

ROE

149.42%

부채비율

40.09%

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.

상지 투심보고서 | Alpha Lenz