한국에버라이트

비상장계속사업자

EVERLITE KOREA co., LTD.

오세진

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

한국에버라이트

Business Reg. No. 1068627295 · CEO 오세진

I.Investment Overview

Target한국에버라이트 (1068627295)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국에버라이트
영문명EVERLITE KOREA co., LTD.
대표자오세진
사업자등록번호1068627295
법인등록번호1101112983983
설립일2004.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW889.82021989.420221,022.72023931.72024847.52025
영업이익100M KRW5.3202123.820221.720235202422025
순이익100M KRW27.5202121.52022-1.620235.32024-4.12025
Item20252024202320222021
자산총계159.3억원184.3억원162.1억원180.4억원166.7억원
부채총계63.3억원84.3억원67.4억원84.1억원91.9억원
자본총계95.9억원100억원94.7억원96.3억원74.8억원
매출액847.5억원931.7억원1,022.7억원989.4억원889.8억원
영업이익2억원5억원1.7억원23.8억원5.3억원
순이익-4.1억원5.3억원-1.6억원21.5억원27.5억원

VI.Financial Ratios

FY2025 basis

0.23%

영업이익률

-0.48%

순이익률

-2.56%

ROA

-4.25%

ROE

66.03%

부채비율

60.23%

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.

한국에버라이트 투심보고서 | Alpha Lenz