버티브코리아

비상장계속사업자

Vertiv Korea Limited

오세일

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

버티브코리아

Business Reg. No. 1028600334 · CEO 오세일

I.Investment Overview

Target버티브코리아 (1028600334)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명버티브코리아
영문명Vertiv Korea Limited
대표자오세일
사업자등록번호1028600334
법인등록번호1101115974278
설립일2016.02.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW111.420202662022381.82023328.12024395.22025
영업이익100M KRW12.2202011.4202230.6202354202429.12025
순이익100M KRW1120207.9202217.8202339.7202413.92025
Item20252024202320222020
자산총계294.9억원204.7억원135.4억원144.1억원77.7억원
부채총계254.8억원138.6억원88.9억원115.4억원57.5억원
자본총계40.1억원66.2억원46.5억원28.7억원20.2억원
매출액395.2억원328.1억원381.8억원266억원111.4억원
영업이익29.1억원54억원30.6억원11.4억원12.2억원
순이익13.9억원39.7억원17.8억원7.9억원11억원

VI.Financial Ratios

FY2025 basis

7.37%

영업이익률

3.52%

순이익률

4.72%

ROA

34.71%

ROE

635.85%

부채비율

13.59%

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.

버티브코리아 투심보고서 | Alpha Lenz