은마유통

비상장계속사업자

eun ma corporation

김용준

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

은마유통

Business Reg. No. 1208128577 · CEO 김용준

I.Investment Overview

Target은마유통 (1208128577)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명은마유통
영문명eun ma corporation
대표자김용준
사업자등록번호1208128577
법인등록번호1101110568521
설립일1988.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW235.82021195.62022111.5202369.6202467.22025
영업이익100M KRW9.42021-1.62022-2.12023-8.42024-9.92025
순이익100M KRW9.52021-1.520220.82023-5.120244.12025
Item20252024202320222021
자산총계162억원167.5억원174.3억원181.7억원150.9억원
부채총계132.3억원141.9억원143.6억원151.8억원119.5억원
자본총계29.7억원25.6억원30.7억원29.9억원31.4억원
매출액67.2억원69.6억원111.5억원195.6억원235.8억원
영업이익-9.9억원-8.4억원-2.1억원-1.6억원9.4억원
순이익4.1억원-5.1억원7,679만원-1.5억원9.5억원

VI.Financial Ratios

FY2025 basis

-14.74%

영업이익률

6.14%

순이익률

2.55%

ROA

13.89%

ROE

445.66%

부채비율

18.33%

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.

은마유통 투심보고서 | Alpha Lenz