보육사

비상장계속사업자

Boyuksa

김요섭

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

보육사

Business Reg. No. 2048603675 · CEO 김요섭

I.Investment Overview

Target보육사 (2048603675)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명보육사
영문명Boyuksa
대표자김요섭
사업자등록번호2048603675
법인등록번호1101113694167
설립일2007.06.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW131.92021138.22022102.82023100.320241012025
영업이익100M KRW8.320215.720224.520230.720246.92025
순이익100M KRW520210.820220.9202339.220241.72025
Item20252024202320222021
자산총계248.7억원233.1억원165.9억원166.2억원137.9억원
부채총계150.7억원136.8억원107.8억원106억원78.5억원
자본총계98억원96.3억원58.1억원60.2억원59.4억원
매출액101억원100.3억원102.8억원138.2억원131.9억원
영업이익6.9억원7,459만원4.5억원5.7억원8.3억원
순이익1.7억원39.2억원8,982만원8,123만원5억원

VI.Financial Ratios

FY2025 basis

6.82%

영업이익률

1.73%

순이익률

0.7%

ROA

1.78%

ROE

153.72%

부채비율

39.41%

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.

보육사 투심보고서 | Alpha Lenz