티오피리얼티

비상장

TOP REATLY Co., Ltd.

김용진, 이훈섭

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

티오피리얼티

Business Reg. No. 8628800575 · CEO 김용진, 이훈섭

I.Investment Overview

Target티오피리얼티 (8628800575)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티오피리얼티
영문명TOP REATLY Co., Ltd.
대표자김용진, 이훈섭
사업자등록번호8628800575
법인등록번호1101116411815
설립일2017.05.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW56.9202137.9202214.1202310.5202423.42025
영업이익100M KRW2.92021-3.62022-32023-5.420246.22025
순이익100M KRW3.52021-59.420222.42023-63.82024-124.22025
Item20252024202320222021
자산총계123.3억원250억원319.3억원301억원268.8억원
부채총계270.1억원272.7억원278.2억원261.3억원169.7억원
자본총계-146.9억원-22.7억원41.1억원39.7억원99.1억원
매출액23.4억원10.5억원14.1억원37.9억원56.9억원
영업이익6.2억원-5.4억원-3억원-3.6억원2.9억원
순이익-124.2억원-63.8억원2.4억원-59.4억원3.5억원

VI.Financial Ratios

FY2025 basis

26.41%

영업이익률

-529.75%

순이익률

-100.75%

ROA

ROE

부채비율

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.

티오피리얼티 투심보고서 | Alpha Lenz