빅토리오토모티브그룹

비상장계속사업자

Vicory Automotive Grou Ltd

이재섭,홍순광

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

빅토리오토모티브그룹

Business Reg. No. 1208769814 · CEO 이재섭,홍순광

I.Investment Overview

Target빅토리오토모티브그룹 (1208769814)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명빅토리오토모티브그룹
영문명Vicory Automotive Grou Ltd
대표자이재섭,홍순광
사업자등록번호1208769814
법인등록번호1101114630566
설립일2011.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW617.52021458.120223482023358.12024470.62025
영업이익100M KRW21.620215.92022-14.220233.720245.32025
순이익100M KRW19.320211.62022-18.820230.920241.62025
Item20252024202320222021
자산총계140.2억원106.6억원116.9억원219.3억원107.1억원
부채총계125.4억원93.4억원104.7억원188.2억원77.5억원
자본총계14.8억원13.2억원12.3억원31.1억원29.5억원
매출액470.6억원358.1억원348억원458.1억원617.5억원
영업이익5.3억원3.7억원-14.2억원5.9억원21.6억원
순이익1.6억원9,000만원-18.8억원1.6억원19.3억원

VI.Financial Ratios

FY2025 basis

1.12%

영업이익률

0.34%

순이익률

1.14%

ROA

10.79%

ROE

848.55%

부채비율

10.54%

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.

빅토리오토모티브그룹 투심보고서 | Alpha Lenz