유에스티21

비상장계속사업자

UST21 inc

김종욱

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

유에스티21

Business Reg. No. 1218133938 · CEO 김종욱

I.Investment Overview

Target유에스티21 (1218133938)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명유에스티21
영문명UST21 inc
대표자김종욱
사업자등록번호1218133938
법인등록번호1201110209959
설립일1999.12.28
종업원수179명

V.Workforce

179

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW159.62021183.720222322023249.32024259.32025
영업이익100M KRW11.4202114.7202219.6202318.4202452025
순이익100M KRW11.720211420221920238.920242.62025
Item20252024202320222021
자산총계210.8억원204억원171.6억원98.1억원96.3억원
부채총계112.9억원108.6억원79.6억원21.1억원29.3억원
자본총계98억원95.4억원92억원77억원67억원
매출액259.3억원249.3억원232억원183.7억원159.6억원
영업이익5억원18.4억원19.6억원14.7억원11.4억원
순이익2.6억원8.9억원19억원14억원11.7억원

VII.Financial Ratios

FY2025 basis

1.93%

영업이익률

0.99%

순이익률

1.22%

ROA

2.62%

ROE

115.19%

부채비율

46.47%

자기자본비율

VIII.R&D Activity

Fields 지구과학(지구/대기/해양/천문) > 해양자원 · 지구과학(지구/대기/해양/천문) > 해양과학 · 환경 > 환경예측/감시/평가

Keywords 해양환경 모니터링, 원격탐사, 이내비게이션, 시스템통합, 기술관리

YearProjectsPapersPatents
2025110
2024172
2023656
2022663
2021431
2020002
2019100
2018202
2017201
2016101
2015101
2014100

IX.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.

유에스티21 투심보고서 | Alpha Lenz