참사랑교육

비상장계속사업자

Chamsarangedu Co

주만성

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

참사랑교육

Business Reg. No. 2128182749 · CEO 주만성

I.Investment Overview

Target참사랑교육 (2128182749)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명참사랑교육
영문명Chamsarangedu Co
대표자주만성
사업자등록번호2128182749
법인등록번호1101113864645
설립일2008.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW13.3202113.8202213.4202314.1202413.82025
영업이익100M KRW5.62021520224.420235.120244.72025
순이익100M KRW0.120210.320220.420230.9202412025
Item20252024202320222021
자산총계121.6억원144.3억원166.1억원188.4억원210.2억원
부채총계86억원109.8억원132.5억원155.2억원177.2억원
자본총계35.6억원34.5억원33.6억원33.2억원33억원
매출액13.8억원14.1억원13.4억원13.8억원13.3억원
영업이익4.7억원5.1억원4.4억원5억원5.6억원
순이익1억원9,100만원3,906만원2,883만원1,367만원

VI.Financial Ratios

FY2025 basis

34.15%

영업이익률

7.57%

순이익률

0.86%

ROA

2.93%

ROE

241.6%

부채비율

29.27%

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.

참사랑교육 투심보고서 | Alpha Lenz