보노아

비상장계속사업자

BONOA Co.,LTD

신민수

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

보노아

Business Reg. No. 1508600110 · CEO 신민수

I.Investment Overview

Target보노아 (1508600110)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명보노아
영문명BONOA Co.,LTD
대표자신민수
사업자등록번호1508600110
법인등록번호1545110063589
설립일2015.05.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW153.42018161.72019132.92021157.12024173.22025
영업이익100M KRW7.920188.220199.4202110202412.82025
순이익100M KRW4.320185.220194.220215.320249.92025
Item20252024202120192018
자산총계115.3억원121.6억원105.1억원107.3억원132.1억원
부채총계35억원41.4억원44.8억원60억원89.2억원
자본총계80.3억원80.2억원60.3억원47.3억원42.9억원
매출액173.2억원157.1억원132.9억원161.7억원153.4억원
영업이익12.8억원10억원9.4억원8.2억원7.9억원
순이익9.9억원5.3억원4.2억원5.2억원4.3억원

VI.Financial Ratios

FY2025 basis

7.38%

영업이익률

5.73%

순이익률

8.6%

ROA

12.34%

ROE

43.59%

부채비율

69.64%

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.

보노아 투심보고서 | Alpha Lenz