늘푸른학교

비상장계속사업자

Evergreen School Co.,Ltd

손동균

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

늘푸른학교

Business Reg. No. 1068664456 · CEO 손동균

I.Investment Overview

Target늘푸른학교 (1068664456)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명늘푸른학교
영문명Evergreen School Co.,Ltd
대표자손동균
사업자등록번호1068664456
법인등록번호1101114089995
설립일2009.05.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW18.8202118.3202218.4202317.4202418.82025
영업이익100M KRW-1.22021-1.12022-0.92023-0.820240.72025
순이익100M KRW-1.22021-1.12022-0.92023-0.820240.72025
Item20252024202320222021
자산총계172.5억원203.6억원242.7억원272.6억원291.8억원
부채총계168.5억원198.9억원237.2억원266.2억원284.3억원
자본총계4억원4.7억원5.5억원6.4억원7.5억원
매출액18.8억원17.4억원18.4억원18.3억원18.8억원
영업이익6,571만원-8,168만원-9,403만원-1.1억원-1.2억원
순이익6,542만원-8,137만원-9,375만원-1.1억원-1.2억원

VI.Financial Ratios

FY2025 basis

3.5%

영업이익률

3.49%

순이익률

0.38%

ROA

16.25%

ROE

4,183.47%

부채비율

2.33%

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.

늘푸른학교 투심보고서 | Alpha Lenz