티에스

비상장계속사업자

TS Co.,LTD

백세창, 김태호

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

티에스

Business Reg. No. 5138185071 · CEO 백세창, 김태호

I.Investment Overview

Target티에스 (5138185071)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티에스
영문명TS Co.,LTD
대표자백세창, 김태호
사업자등록번호5138185071
법인등록번호1752110044944
설립일2014.07.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1842021183.52022205.32023318.620244032025
영업이익100M KRW20.9202119.920228.120237.9202412.92025
순이익100M KRW16.9202118.620226.320235.920245.52025
Item20252024202320222021
자산총계387.2억원288.5억원227.4억원138.4억원138.5억원
부채총계259.9억원172.3억원112.6억원87.4억원106.3억원
자본총계127.3억원116.2억원114.8억원51억원32.2억원
매출액403억원318.6억원205.3억원183.5억원184억원
영업이익12.9억원7.9억원8.1억원19.9억원20.9억원
순이익5.5억원5.9억원6.3억원18.6억원16.9억원

VI.Financial Ratios

FY2025 basis

3.2%

영업이익률

1.37%

순이익률

1.42%

ROA

4.32%

ROE

204.07%

부채비율

32.89%

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.

티에스 투심보고서 | Alpha Lenz