자양파이브피에프브이

비상장계속사업자

Zayang5 PFV Co.,Ltd

모상학

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

자양파이브피에프브이

Business Reg. No. 4778101891 · CEO 모상학

I.Investment Overview

Target자양파이브피에프브이 (4778101891)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명자양파이브피에프브이
영문명Zayang5 PFV Co.,Ltd
대표자모상학
사업자등록번호4778101891
법인등록번호1101117445962
설립일2020.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.520210.620220.320230.2202402025
영업이익100M KRW-33.52021-332022-262023-58.32024-41.42025
순이익100M KRW-33.52021-33.12022-262023-57.52024-41.32025
Item20252024202320222021
자산총계2,550.4억원2,120.5억원1,886.7억원1,628.8억원1,379.8억원
부채총계2,693.1억원2,221.8억원1,930.6억원1,646.6억원1,364.5억원
자본총계-142.7억원-101.4억원-43.9억원-17.8억원15.3억원
매출액0원2,165만원2,818만원5,824만원1.5억원
영업이익-41.4억원-58.3억원-26억원-33억원-33.5억원
순이익-41.3억원-57.5억원-26억원-33.1억원-33.5억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-1.62%

ROA

ROE

부채비율

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.

자양파이브피에프브이 투심보고서 | Alpha Lenz