팀42

비상장계속사업자

TEAM42 CO., LTD.

나성수

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

팀42

Business Reg. No. 1858600417 · CEO 나성수

I.Investment Overview

Target팀42 (1858600417)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명팀42
영문명TEAM42 CO., LTD.
대표자나성수
사업자등록번호1858600417
법인등록번호1101116127397
설립일2016.07.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW127.32021124.32022161.72023203.62024240.62025
영업이익100M KRW29.8202128.6202230.4202322.1202439.22025
순이익100M KRW40.2202113.4202235.32023-12.5202440.22025
Item20252024202320222021
자산총계249.4억원202.7억원204.9억원172.4억원158.1억원
부채총계20.3억원20.7억원10.4억원13.2억원12.3억원
자본총계229.1억원182억원194.5억원159.2억원145.8억원
매출액240.6억원203.6억원161.7억원124.3억원127.3억원
영업이익39.2억원22.1억원30.4억원28.6억원29.8억원
순이익40.2억원-12.5억원35.3억원13.4억원40.2억원

VI.Financial Ratios

FY2025 basis

16.27%

영업이익률

16.73%

순이익률

16.14%

ROA

17.57%

ROE

8.87%

부채비율

91.85%

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.

팀42 투심보고서 | Alpha Lenz