유니시티코리아

비상장계속사업자

Unicity Korea., Ltd.

록키 스마트

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

유니시티코리아

Business Reg. No. 2208669820 · CEO 록키 스마트

I.Investment Overview

Target유니시티코리아 (2208669820)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명유니시티코리아
영문명Unicity Korea., Ltd.
대표자록키 스마트
사업자등록번호2208669820
법인등록번호1101140104551
설립일2003.09.01
종업원수112명

V.Workforce

112

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,606.320211,710.220221,465.720231,390.520241,288.42025
영업이익100M KRW190.72021-7.9202276.32023720241.12025
순이익100M KRW112.82021-37.4202263.120236.32024-182.72025
Item20252024202320222021
자산총계534.6억원611.5억원694.1억원561.6억원675억원
부채총계331.2억원148.9억원237.8억원168.5억원244.5억원
자본총계203.4억원462.6억원456.3억원393.1억원430.5억원
매출액1,288.4억원1,390.5억원1,465.7억원1,710.2억원1,606.3억원
영업이익1.1억원7억원76.3억원-7.9억원190.7억원
순이익-182.7억원6.3억원63.1억원-37.4억원112.8억원

VII.Financial Ratios

FY2025 basis

0.08%

영업이익률

-14.18%

순이익률

-34.18%

ROA

-89.81%

ROE

162.81%

부채비율

38.05%

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.

유니시티코리아 투심보고서 | Alpha Lenz