지큐브스페이스

비상장계속사업자

Z CUBE SPACE Co.,Ltd.

서진원

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

지큐브스페이스

Business Reg. No. 2338104610 · CEO 서진원

I.Investment Overview

Target지큐브스페이스 (2338104610)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명지큐브스페이스
영문명Z CUBE SPACE Co.,Ltd.
대표자서진원
사업자등록번호2338104610
법인등록번호1342110155005
설립일2014.09.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW972.620211,144.320221,036.720231,187.120241,332.52025
영업이익100M KRW103.2202162.8202277.3202343.4202447.22025
순이익100M KRW90.1202156.1202272.1202348.8202457.62025
Item20252024202320222021
자산총계649.4억원481.2억원407.7억원298.6억원265.7억원
부채총계264.7억원154억원129.4억원92.4억원115.6억원
자본총계384.7억원327.1억원278.3억원206.2억원150.1억원
매출액1,332.5억원1,187.1억원1,036.7억원1,144.3억원972.6억원
영업이익47.2억원43.4억원77.3억원62.8억원103.2억원
순이익57.6억원48.8억원72.1억원56.1억원90.1억원

VI.Financial Ratios

FY2025 basis

3.54%

영업이익률

4.32%

순이익률

8.86%

ROA

14.96%

ROE

68.8%

부채비율

59.24%

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.

지큐브스페이스 투심보고서 | Alpha Lenz