제니엘

비상장계속사업자

ZENIEL.CO.,LTD

박춘홍

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

제니엘

Business Reg. No. 2148198494 · CEO 박춘홍

I.Investment Overview

Target제니엘 (2148198494)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제니엘
영문명ZENIEL.CO.,LTD
대표자박춘홍
사업자등록번호2148198494
법인등록번호1101111230715
설립일1996.01.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,811.920213,031.620223,592.120233,672.420244,129.42025
영업이익100M KRW61.9202142.5202247202371.6202496.12025
순이익100M KRW93.3202177.42022245.12023138.42024192.22025
Item20252024202320222021
자산총계1,765억원1,527.1억원1,404.6억원1,154.2억원1,069억원
부채총계545.9억원497.9억원511.7억원501.8억원489.2억원
자본총계1,219.1억원1,029.2억원892.8억원652.4억원579.8억원
매출액4,129.4억원3,672.4억원3,592.1억원3,031.6억원2,811.9억원
영업이익96.1억원71.6억원47억원42.5억원61.9억원
순이익192.2억원138.4억원245.1억원77.4억원93.3억원

VI.Financial Ratios

FY2025 basis

2.33%

영업이익률

4.65%

순이익률

10.89%

ROA

15.77%

ROE

44.78%

부채비율

69.07%

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.

제니엘 투심보고서 | Alpha Lenz