가유

비상장계속사업자

GAYU

안필이

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

가유

Business Reg. No. 6088154968 · CEO 안필이

I.Investment Overview

Target가유 (6088154968)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명가유
영문명GAYU
대표자안필이
사업자등록번호6088154968
법인등록번호1901110053287
설립일2004.02.12
종업원수72명

V.Workforce

72

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW341.82021366.32022428.52023401.12024460.22025
영업이익100M KRW11.9202111.3202224.1202318.1202431.12025
순이익100M KRW7.22021-3.320229.620231.120247.62025
Item20252024202320222021
자산총계1,024.6억원966.5억원842.8억원645.3억원550.1억원
부채총계739.4억원689.5억원567.1억원429.2억원427.9억원
자본총계285.1억원277억원275.7억원216.1억원122.2억원
매출액460.2억원401.1억원428.5억원366.3억원341.8억원
영업이익31.1억원18.1억원24.1억원11.3억원11.9억원
순이익7.6억원1.1억원9.6억원-3.3억원7.2억원

VII.Financial Ratios

FY2025 basis

6.76%

영업이익률

1.65%

순이익률

0.74%

ROA

2.67%

ROE

259.36%

부채비율

27.83%

자기자본비율

VIII.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.

가유 투심보고서 | Alpha Lenz