김포보람교육

비상장계속사업자

Gimpo boram education

홍낭기

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

김포보람교육

Business Reg. No. 1018672456 · CEO 홍낭기

I.Investment Overview

Target김포보람교육 (1018672456)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명김포보람교육
영문명Gimpo boram education
대표자홍낭기
사업자등록번호1018672456
법인등록번호1101114882117
설립일2012.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW17.3202117.7202218.3202319.2202417.92025
영업이익100M KRW11.5202110.8202211.7202310.820249.82025
순이익100M KRW0.320210.420220.520230.420240.52025
Item20252024202320222021
자산총계217억원240.3억원262.8억원282억원302.4억원
부채총계199.7억원223.5억원246.4억원266.2억원286.9억원
자본총계17.2억원16.7억원16.3억원15.9억원15.5억원
매출액17.9억원19.2억원18.3억원17.7억원17.3억원
영업이익9.8억원10.8억원11.7억원10.8억원11.5억원
순이익4,943만원3,808만원4,741만원3,728만원2,502만원

VI.Financial Ratios

FY2025 basis

54.51%

영업이익률

2.76%

순이익률

0.23%

ROA

2.87%

ROE

1,159.98%

부채비율

7.94%

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.

김포보람교육 투심보고서 | Alpha Lenz