고양컨트리클럽

비상장계속사업자

goyang country club

이일준

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

고양컨트리클럽

Business Reg. No. 1288637866 · CEO 이일준

I.Investment Overview

Target고양컨트리클럽 (1288637866)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명고양컨트리클럽
영문명goyang country club
대표자이일준
사업자등록번호1288637866
법인등록번호2850110156948
설립일2009.03.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW144.52021146.32022134.12023124.62024103.82025
영업이익100M KRW59.3202157.5202247202335.6202420.32025
순이익100M KRW31.5202131.62022-17202315.120247.82025
Item20252024202320222021
자산총계851.9억원852.3억원839.7억원704.5억원684.6억원
부채총계489.8억원497.9억원500.4억원348.2억원359.9억원
자본총계362.1억원354.4억원339.3억원356.3억원324.7억원
매출액103.8억원124.6억원134.1억원146.3억원144.5억원
영업이익20.3억원35.6억원47억원57.5억원59.3억원
순이익7.8억원15.1억원-17억원31.6억원31.5억원

VI.Financial Ratios

FY2025 basis

19.61%

영업이익률

7.48%

순이익률

0.91%

ROA

2.14%

ROE

135.24%

부채비율

42.51%

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.

고양컨트리클럽 투심보고서 | Alpha Lenz