비전오토모빌

비상장계속사업자

visionautomobile

김지영

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

비전오토모빌

Business Reg. No. 3128663896 · CEO 김지영

I.Investment Overview

Target비전오토모빌 (3128663896)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비전오토모빌
영문명visionautomobile
대표자김지영
사업자등록번호3128663896
법인등록번호1615110165039
설립일2014.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW988.12021713.42022509.22023314.42024314.82025
영업이익100M KRW28.82021-4.62022-24.62023-11.8202419.72025
순이익100M KRW22.92021-7.32022-40.82023-24.8202432.42025
Item20252024202320222021
자산총계344.2억원390.8억원383.7억원525.5억원183.1억원
부채총계317.2억원330.3억원298.3억원491.6억원142억원
자본총계27억원60.5억원85.3억원33.8억원41.1억원
매출액314.8억원314.4억원509.2억원713.4억원988.1억원
영업이익19.7억원-11.8억원-24.6억원-4.6억원28.8억원
순이익32.4억원-24.8억원-40.8억원-7.3억원22.9억원

VI.Financial Ratios

FY2025 basis

6.27%

영업이익률

10.3%

순이익률

9.42%

ROA

120.2%

ROE

1,175.96%

부채비율

7.84%

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.

비전오토모빌 투심보고서 | Alpha Lenz