바우알아이

비상장계속사업자

BAURI.CO.LTD

최유헌

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

바우알아이

Business Reg. No. 2208848528 · CEO 최유헌

I.Investment Overview

Target바우알아이 (2208848528)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명바우알아이
영문명BAURI.CO.LTD
대표자최유헌
사업자등록번호2208848528
법인등록번호1101115003324
설립일2012.11.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.6202116.7202216.9202315.52024132025
영업이익100M KRW1.92021620226.320235.220243.42025
순이익100M KRW-6.92021-2.82022-5.72023-3.120247.42025
Item20252024202320222021
자산총계224.3억원231억원238.7억원244.2억원249.1억원
부채총계201.4억원200.7억원205.2억원205.1억원207.1억원
자본총계23억원30.3억원33.4억원39.2억원42억원
매출액13억원15.5억원16.9억원16.7억원12.6억원
영업이익3.4억원5.2억원6.3억원6억원1.9억원
순이익7.4억원-3.1억원-5.7억원-2.8억원-6.9억원

VI.Financial Ratios

FY2025 basis

25.95%

영업이익률

56.7%

순이익률

3.28%

ROA

32.05%

ROE

876.62%

부채비율

10.24%

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.

바우알아이 투심보고서 | Alpha Lenz