토마스케이블

비상장계속사업자

Thomas Cable. Co.Ltd

성용규

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

토마스케이블

Business Reg. No. 3018184197 · CEO 성용규

I.Investment Overview

Target토마스케이블 (3018184197)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명토마스케이블
영문명Thomas Cable. Co.Ltd
대표자성용규
사업자등록번호3018184197
법인등록번호1501110089769
설립일2005.07.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW145.42021154.12022165.620231632024169.82025
영업이익100M KRW0.92021120222.420230.320241.42025
순이익100M KRW0.820211.320222.120233.820243.32025
Item20252024202320222021
자산총계140억원142.8억원136억원130.4억원128.4억원
부채총계46.7억원52.8억원49.8억원46.8억원45.6억원
자본총계93.3억원90억원86.2억원83.6억원82.8억원
매출액169.8억원163억원165.6억원154.1억원145.4억원
영업이익1.4억원2,545만원2.4억원9,684만원9,314만원
순이익3.3억원3.8억원2.1억원1.3억원8,198만원

VI.Financial Ratios

FY2025 basis

0.84%

영업이익률

1.95%

순이익률

2.37%

ROA

3.55%

ROE

50.07%

부채비율

66.64%

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.

토마스케이블 투심보고서 | Alpha Lenz