티오티

비상장계속사업자

TOT CO., LTD.

상희규

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

티오티

Business Reg. No. 3408800624 · CEO 상희규

I.Investment Overview

Target티오티 (3408800624)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티오티
영문명TOT CO., LTD.
대표자상희규
사업자등록번호3408800624
법인등록번호1357110114886
설립일2016.08.26
종업원수220명

V.Workforce

220

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW162.82021172.72022173.52023176.42024194.12025
영업이익100M KRW7.920216.620229.52023-8.820247.42025
순이익100M KRW6.820215.820227.22023-6.62024-4.52025
Item20252024202320222021
자산총계44.2억원45.1억원56.9억원44.9억원39.1억원
부채총계28.4억원24.8억원20억원21.7억원21.7억원
자본총계15.8억원20.3억원36.9억원23.2억원17.4억원
매출액194.1억원176.4억원173.5억원172.7억원162.8억원
영업이익7.4억원-8.8억원9.5억원6.6억원7.9억원
순이익-4.5억원-6.6억원7.2억원5.8억원6.8억원

VII.Financial Ratios

FY2025 basis

3.82%

영업이익률

-2.32%

순이익률

-10.16%

ROA

-28.39%

ROE

179.4%

부채비율

35.79%

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.

티오티 투심보고서 | Alpha Lenz