행복한식자재마트

비상장계속사업자

happy food market corporation

김동식

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

행복한식자재마트

Business Reg. No. 8598100551 · CEO 김동식

I.Investment Overview

Target행복한식자재마트 (8598100551)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명행복한식자재마트
영문명happy food market corporation
대표자김동식
사업자등록번호8598100551
법인등록번호1412110086780
설립일2016.12.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW259.42021265.82022263.12023461.52024434.52025
영업이익100M KRW4.620215.120220.920233.820244.82025
순이익100M KRW4.42021320220.520230.120241.82025
Item20252024202320222021
자산총계270.9억원236억원172.1억원115.6억원113.3억원
부채총계195.3억원186억원122.4억원91.3억원90.8억원
자본총계75.6억원49.9억원49.8억원24.3억원22.5억원
매출액434.5억원461.5억원263.1억원265.8억원259.4억원
영업이익4.8억원3.8억원9,471만원5.1억원4.6억원
순이익1.8억원1,410만원5,313만원3억원4.4억원

VI.Financial Ratios

FY2025 basis

1.1%

영업이익률

0.42%

순이익률

0.68%

ROA

2.44%

ROE

258.45%

부채비율

27.9%

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.

행복한식자재마트 투심보고서 | Alpha Lenz