반월

비상장계속사업자

banwol

김희숙

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

반월

Business Reg. No. 5148133289 · CEO 김희숙

I.Investment Overview

Target반월 (5148133289)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명반월
영문명banwol
대표자김희숙
사업자등록번호5148133289
법인등록번호1701110150772
설립일2006.01.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW16.9202117.8202218.6202318.3202419.22025
영업이익100M KRW6.920217.120227.820237.3202482025
순이익100M KRW22021120220.420230.120241.42025
Item20252024202320222021
자산총계339.9억원329.9억원334억원336.4억원340.4억원
부채총계229.2억원220.7억원224.8억원227.6억원232.6억원
자본총계110.6억원109.3억원109.2억원108.8억원107.8억원
매출액19.2억원18.3억원18.6억원17.8억원16.9억원
영업이익8억원7.3억원7.8억원7.1억원6.9억원
순이익1.4억원1,073만원3,771만원9,742만원2억원

VI.Financial Ratios

FY2025 basis

41.69%

영업이익률

7.2%

순이익률

0.41%

ROA

1.25%

ROE

207.17%

부채비율

32.56%

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.

반월 투심보고서 | Alpha Lenz