토탈

비상장계속사업자

-

김홍휘

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

토탈

Business Reg. No. 6108622955 · CEO 김홍휘

I.Investment Overview

Target토탈 (6108622955)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명토탈
영문명-
대표자김홍휘
사업자등록번호6108622955
법인등록번호2301110210185
설립일2013.07.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1172021127.22022130.82023107.62024106.72025
영업이익100M KRW8.320213.920229.120238.520244.62025
순이익100M KRW4.620217.220220.820230.5202428.82025
Item20252024202320222021
자산총계335.3억원273.3억원279.9억원188.1억원176.7억원
부채총계208.6억원175.3억원182.5억원136.4억원132.2억원
자본총계126.8억원98억원97.5억원51.7억원44.5억원
매출액106.7억원107.6억원130.8억원127.2억원117억원
영업이익4.6억원8.5억원9.1억원3.9억원8.3억원
순이익28.8억원5,290만원7,649만원7.2억원4.6억원

VI.Financial Ratios

FY2025 basis

4.29%

영업이익률

26.97%

순이익률

8.58%

ROA

22.7%

ROE

164.53%

부채비율

37.8%

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.

토탈 투심보고서 | Alpha Lenz