티에스자바

비상장계속사업자

TS JAVA CO.,LTD.

김태원

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

티에스자바

Business Reg. No. 2098145210 · CEO 김태원

I.Investment Overview

Target티에스자바 (2098145210)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티에스자바
영문명TS JAVA CO.,LTD.
대표자김태원
사업자등록번호2098145210
법인등록번호1101113773622
설립일2007.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW158.22021156.32022150.82023137.720241142025
영업이익100M KRW27.7202120202211.9202313.520241.32025
순이익100M KRW20.4202112.820221.520235202411.92025
Item20252024202320222021
자산총계448.2억원354.1억원326.7억원324.2억원296.6억원
부채총계319.2억원237억원214.6억원213.6억원198.8억원
자본총계129억원117.1억원112.1억원110.6억원97.8억원
매출액114억원137.7억원150.8억원156.3억원158.2억원
영업이익1.3억원13.5억원11.9억원20억원27.7억원
순이익11.9억원5억원1.5억원12.8억원20.4억원

VI.Financial Ratios

FY2025 basis

1.16%

영업이익률

10.43%

순이익률

2.65%

ROA

9.22%

ROE

247.48%

부채비율

28.78%

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.

티에스자바 투심보고서 | Alpha Lenz