충북스마트에듀

비상장계속사업자

Chungbuk smartedu

박종용

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

충북스마트에듀

Business Reg. No. 1068701201 · CEO 박종용

I.Investment Overview

Target충북스마트에듀 (1068701201)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명충북스마트에듀
영문명Chungbuk smartedu
대표자박종용
사업자등록번호1068701201
법인등록번호1101115206944
설립일2013.08.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW21.2202122.9202222.4202322202425.42025
영업이익100M KRW13.4202112.6202211.820239.92024142025
순이익100M KRW-1.5202118.8202221.82023-1.52024-0.22025
Item20252024202320222021
자산총계388.7억원421억원468.8억원508.8억원569.5억원
부채총계372.5억원404.6억원450.9억원512.7억원592.3억원
자본총계16.2억원16.4억원17.9억원-3.9억원-22.8억원
매출액25.4억원22억원22.4억원22.9억원21.2억원
영업이익14억원9.9억원11.8억원12.6억원13.4억원
순이익-2,101만원-1.5억원21.8억원18.8억원-1.5억원

VI.Financial Ratios

FY2025 basis

55.05%

영업이익률

-0.83%

순이익률

-0.05%

ROA

-1.3%

ROE

2,299.88%

부채비율

4.17%

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.

충북스마트에듀 투심보고서 | Alpha Lenz