티에스씨고려

비상장계속사업자

TSC KOREA CO., LTD.

황규성, 남기생

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

티에스씨고려

Business Reg. No. 3018126367 · CEO 황규성, 남기생

I.Investment Overview

Target티에스씨고려 (3018126367)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티에스씨고려
영문명TSC KOREA CO., LTD.
대표자황규성, 남기생
사업자등록번호3018126367
법인등록번호1543110004975
설립일1996.04.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW271.72021458.82022498.92023482.72024441.62025
영업이익100M KRW13.4202138.9202242202331.5202433.72025
순이익100M KRW12.3202130.4202235.3202326.8202429.12025
Item20252024202320222021
자산총계346.9억원328.6억원328.4억원331.2억원225.1억원
부채총계128.6억원134.4억원155.9억원190억원111.3억원
자본총계218.4억원194.3억원172.5억원141.2억원113.8억원
매출액441.6억원482.7억원498.9억원458.8억원271.7억원
영업이익33.7억원31.5억원42억원38.9억원13.4억원
순이익29.1억원26.8억원35.3억원30.4억원12.3억원

VI.Financial Ratios

FY2025 basis

7.63%

영업이익률

6.59%

순이익률

8.39%

ROA

13.33%

ROE

58.87%

부채비율

62.94%

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.

티에스씨고려 투심보고서 | Alpha Lenz