브이텍스코리아

비상장계속사업자

Vtexkorea Co.,Ltd.

ASAKURA RIKA

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

브이텍스코리아

Business Reg. No. 1358621891 · CEO ASAKURA RIKA

I.Investment Overview

Target브이텍스코리아 (1358621891)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명브이텍스코리아
영문명Vtexkorea Co.,Ltd.
대표자ASAKURA RIKA
사업자등록번호1358621891
법인등록번호1314110272014
설립일2012.02.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1912021284.72022178.62023151.22024236.52025
영업이익100M KRW14.7202128.2202216.12023-13202426.52025
순이익100M KRW12.3202123.2202215.12023-11.4202425.42025
Item20252024202320222021
자산총계204.1억원185.4억원185.7억원187.6억원164억원
부채총계23.3억원30억원15.1억원32.1억원31.7억원
자본총계180.9억원155.4억원170.6억원155.5억원132.3억원
매출액236.5억원151.2억원178.6억원284.7억원191억원
영업이익26.5억원-13억원16.1억원28.2억원14.7억원
순이익25.4억원-11.4억원15.1억원23.2억원12.3억원

VI.Financial Ratios

FY2025 basis

11.19%

영업이익률

10.74%

순이익률

12.45%

ROA

14.05%

ROE

12.88%

부채비율

88.59%

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.

브이텍스코리아 투심보고서 | Alpha Lenz