티씨아이

비상장계속사업자

TCI

박용운

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

티씨아이

Business Reg. No. 6208138013 · CEO 박용운

I.Investment Overview

Target티씨아이 (6208138013)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티씨아이
영문명TCI
대표자박용운
사업자등록번호6208138013
법인등록번호2301110171733
설립일2010.12.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW94.72020151.12022175.82023215.92024214.62025
영업이익100M KRW0.620205.820226.220238.9202482025
순이익100M KRW2.820205.920228.6202310.1202417.82025
Item20252024202320222020
자산총계180.4억원141.6억원121억원118.2억원114.5억원
부채총계109.8억원86.8억원75.3억원80.1억원87.7억원
자본총계70.6억원54.8억원45.7억원38.1억원26.8억원
매출액214.6억원215.9억원175.8억원151.1억원94.7억원
영업이익8억원8.9억원6.2억원5.8억원6,154만원
순이익17.8억원10.1억원8.6억원5.9억원2.8억원

VI.Financial Ratios

FY2025 basis

3.73%

영업이익률

8.3%

순이익률

9.87%

ROA

25.24%

ROE

155.61%

부채비율

39.12%

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.

티씨아이 투심보고서 | Alpha Lenz