크라운

비상장계속사업자

CROWN Co.,Ltd

변 원 우

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

크라운

Business Reg. No. 3128113159 · CEO 변 원 우

I.Investment Overview

Target크라운 (3128113159)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명크라운
영문명CROWN Co.,Ltd
대표자변 원 우
사업자등록번호3128113159
법인등록번호1615110007504
설립일1992.09.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW276.92021271.420221732023173.42024190.32025
영업이익100M KRW26.1202128.620223.42023-0.120244.52025
순이익100M KRW23.6202125.620227.420235.420247.42025
Item20252024202320222021
자산총계168.4억원159.4억원163.6억원179.5억원167억원
부채총계14.5억원5.4억원7.5억원15.8억원13.9억원
자본총계153.9억원154억원156.1억원163.7억원153.1억원
매출액190.3억원173.4억원173억원271.4억원276.9억원
영업이익4.5억원-1,215만원3.4억원28.6억원26.1억원
순이익7.4억원5.4억원7.4억원25.6억원23.6억원

VI.Financial Ratios

FY2025 basis

2.38%

영업이익률

3.89%

순이익률

4.39%

ROA

4.81%

ROE

9.45%

부채비율

91.37%

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.

크라운 투심보고서 | Alpha Lenz