대영온천

비상장계속사업자

DAEYOUNG SPA

이석준

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

대영온천

Business Reg. No. 8808800331 · CEO 이석준

I.Investment Overview

Target대영온천 (8808800331)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대영온천
영문명DAEYOUNG SPA
대표자이석준
사업자등록번호8808800331
법인등록번호1801111045780
설립일2016.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23.4202137.3202245202350.3202448.32025
영업이익100M KRW-6.220216.920229.9202314.2202410.52025
순이익100M KRW-8.820212.520223.920238.520245.92025
Item20252024202320222021
자산총계208.1억원205.2억원196.1억원195억원129.8억원
부채총계118.4억원121.4억원120.8억원123.7억원122.3억원
자본총계89.7억원83.8억원75.2억원71.3억원7.6억원
매출액48.3억원50.3억원45억원37.3억원23.4억원
영업이익10.5억원14.2억원9.9억원6.9억원-6.2억원
순이익5.9억원8.5억원3.9억원2.5억원-8.8억원

VI.Financial Ratios

FY2025 basis

21.74%

영업이익률

12.24%

순이익률

2.84%

ROA

6.6%

ROE

131.99%

부채비율

43.11%

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.

대영온천 투심보고서 | Alpha Lenz