비와이코퍼레이션

비상장계속사업자

BY corperation

최정열

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

비와이코퍼레이션

Business Reg. No. 7328601060 · CEO 최정열

I.Investment Overview

Target비와이코퍼레이션 (7328601060)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비와이코퍼레이션
영문명BY corperation
대표자최정열
사업자등록번호7328601060
법인등록번호1650110063015
설립일2018.04.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW70.9202133202231.1202321202415.22025
영업이익100M KRW-172021-3.62022-4.52023-16.32024392025
순이익100M KRW-9.32021-97.12022-5.62023-23.7202437.62025
Item20252024202320222021
자산총계118.7억원175.3억원186.3억원181.7억원272.7억원
부채총계219억원271.8억원259.2억원249억원242.9억원
자본총계-100.3억원-96.5억원-72.8억원-67.3억원29.9억원
매출액15.2억원21억원31.1억원33억원70.9억원
영업이익39억원-16.3억원-4.5억원-3.6억원-17억원
순이익37.6억원-23.7억원-5.6억원-97.1억원-9.3억원

VI.Financial Ratios

FY2025 basis

257.34%

영업이익률

247.73%

순이익률

31.65%

ROA

ROE

부채비율

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.

비와이코퍼레이션 투심보고서 | Alpha Lenz