클라랑스코리아

비상장계속사업자

CLARINS KOREA LTD

박치욱

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

클라랑스코리아

Business Reg. No. 1028137699 · CEO 박치욱

I.Investment Overview

Target클라랑스코리아 (1028137699)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명클라랑스코리아
영문명CLARINS KOREA LTD
대표자박치욱
사업자등록번호1028137699
법인등록번호1101140052065
설립일1995.06.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW201.32021220.42022236.22023240.42024257.92025
영업이익100M KRW-62.22021-60.22022-70.12023-61.62024-56.12025
순이익100M KRW5.120214.220225.920234.920248.42025
Item20252024202320222021
자산총계189.7억원174.6억원164.7억원159.1억원148.6억원
부채총계73억원66.4억원61.4억원61.7억원55.3억원
자본총계116.7억원108.2억원103.3억원97.4억원93.2억원
매출액257.9억원240.4억원236.2억원220.4억원201.3억원
영업이익-56.1억원-61.6억원-70.1억원-60.2억원-62.2억원
순이익8.4억원4.9억원5.9억원4.2억원5.1억원

VI.Financial Ratios

FY2025 basis

-21.76%

영업이익률

3.28%

순이익률

4.45%

ROA

7.24%

ROE

62.61%

부채비율

61.5%

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.

클라랑스코리아 투심보고서 | Alpha Lenz