이바인교육

비상장계속사업자

EVINE

이선경

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

이바인교육

Business Reg. No. 2048614100 · CEO 이선경

I.Investment Overview

Target이바인교육 (2048614100)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이바인교육
영문명EVINE
대표자이선경
사업자등록번호2048614100
법인등록번호1101114075994
설립일2009.04.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW55.2202163202267.2202366.3202473.82025
영업이익100M KRW4202111.120225.520239.1202410.62025
순이익100M KRW2.120216.42022-0.420232.720243.32025
Item20252024202320222021
자산총계290.2억원272억원200.9억원136.2억원124.6억원
부채총계213.9억원198.2억원128.8억원117.8억원111.9억원
자본총계76.4억원73.8억원72.1억원18.4억원12.6억원
매출액73.8억원66.3억원67.2억원63억원55.2억원
영업이익10.6억원9.1억원5.5억원11.1억원4억원
순이익3.3억원2.7억원-4,174만원6.4억원2.1억원

VI.Financial Ratios

FY2025 basis

14.41%

영업이익률

4.46%

순이익률

1.14%

ROA

4.31%

ROE

280.11%

부채비율

26.31%

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.

이바인교육 투심보고서 | Alpha Lenz