청람에듀빌4차

비상장계속사업자

CHEONGRAMEDUBILL4

윤길호

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

청람에듀빌4차

Business Reg. No. 6448601327 · CEO 윤길호

I.Investment Overview

Target청람에듀빌4차 (6448601327)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명청람에듀빌4차
영문명CHEONGRAMEDUBILL4
대표자윤길호
사업자등록번호6448601327
법인등록번호1601110519144
설립일2019.06.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5.1202112.7202212.5202312.3202412.12025
영업이익100M KRW3.420216.520227.720237.420247.12025
순이익100M KRW-0.32021-2.62022-12023-1202412025
Item20252024202320222021
자산총계281.4억원289.7억원304.2억원312억원342.2억원
부채총계271.7억원279.1억원292.5억원299.3억원326.9억원
자본총계9.7억원10.6억원11.7억원12.7억원15.3억원
매출액12.1억원12.3억원12.5억원12.7억원5.1억원
영업이익7.1억원7.4억원7.7억원6.5억원3.4억원
순이익9,730만원-1억원-1억원-2.6억원-2,531만원

VI.Financial Ratios

FY2025 basis

58.57%

영업이익률

8.07%

순이익률

0.35%

ROA

10.07%

ROE

2,812.8%

부채비율

3.43%

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.

청람에듀빌4차 투심보고서 | Alpha Lenz