베르데피아

비상장계속사업자

VERDEPIA Co., Ltd.

이하경

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

베르데피아

Business Reg. No. 5768800636 · CEO 이하경

I.Investment Overview

Target베르데피아 (5768800636)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명베르데피아
영문명VERDEPIA Co., Ltd.
대표자이하경
사업자등록번호5768800636
법인등록번호1311110488576
설립일2017.07.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.8202130202214.62023108.720248.12025
영업이익100M KRW3.620213.920227.9202336.320243.22025
순이익100M KRW-5.32021-5.92022-1.8202329.52024-0.42025
Item20252024202320222021
자산총계102.4억원111.1억원169.4억원169.9억원187.1억원
부채총계135.5억원143.8억원231.5억원233.2억원244억원
자본총계-33.1억원-32.7억원-62.2억원-63.3억원-56.9억원
매출액8.1억원108.7억원14.6억원30억원14.8억원
영업이익3.2억원36.3억원7.9억원3.9억원3.6억원
순이익-4,304만원29.5억원-1.8억원-5.9억원-5.3억원

VI.Financial Ratios

FY2025 basis

38.89%

영업이익률

-5.31%

순이익률

-0.42%

ROA

ROE

부채비율

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.

베르데피아 투심보고서 | Alpha Lenz