제니스유통

비상장계속사업자

ZENITH CO., LTD

이광석

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

제니스유통

Business Reg. No. 1198118711 · CEO 이광석

I.Investment Overview

Target제니스유통 (1198118711)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제니스유통
영문명ZENITH CO., LTD
대표자이광석
사업자등록번호1198118711
법인등록번호1349110005735
설립일1992.11.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,810.620212,291.520222,744.820233,610.820243,005.52025
영업이익100M KRW-11.3202125.3202230.7202344.820246.42025
순이익100M KRW-18.6202115202221.8202315.820245.92025
Item20252024202320222021
자산총계1,149.3억원913.3억원951.5억원690.7억원491.7억원
부채총계875.5억원628.5억원672.5억원484.2억원300.2억원
자본총계273.8억원284.8억원279.1억원206.5억원191.5억원
매출액3,005.5억원3,610.8억원2,744.8억원2,291.5억원1,810.6억원
영업이익6.4억원44.8억원30.7억원25.3억원-11.3억원
순이익5.9억원15.8억원21.8억원15억원-18.6억원

VI.Financial Ratios

FY2025 basis

0.21%

영업이익률

0.2%

순이익률

0.52%

ROA

2.17%

ROE

319.78%

부채비율

23.82%

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.

제니스유통 투심보고서 | Alpha Lenz