조양

비상장계속사업자

CHOYANG.CO.LTD

손대협

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

조양

Business Reg. No. 1338122128 · CEO 손대협

I.Investment Overview

Target조양 (1338122128)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명조양
영문명CHOYANG.CO.LTD
대표자손대협
사업자등록번호1338122128
법인등록번호1301110009662
설립일1978.08.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW32.6202144.8202255.4202365.1202468.62025
영업이익100M KRW-12.12021-1.620221.520235.620244.32025
순이익100M KRW4.820211.220220.620235.8202412.52025
Item20252024202320222021
자산총계436.6억원434.6억원407.9억원418.8억원420.4억원
부채총계111.2억원121.7억원100.9억원112.4억원115.2억원
자본총계325.5억원313억원307.1억원306.4억원305.2억원
매출액68.6억원65.1억원55.4억원44.8억원32.6억원
영업이익4.3억원5.6억원1.5억원-1.6억원-12.1억원
순이익12.5억원5.8억원6,341만원1.2억원4.8억원

VI.Financial Ratios

FY2025 basis

6.32%

영업이익률

18.21%

순이익률

2.86%

ROA

3.84%

ROE

34.16%

부채비율

74.54%

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.

조양 투심보고서 | Alpha Lenz