인천보람교육

비상장계속사업자

Incheon 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

인천보람교육

Business Reg. No. 1018663772 · CEO 홍낭기

I.Investment Overview

Target인천보람교육 (1018663772)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명인천보람교육
영문명Incheon boram education
대표자홍낭기
사업자등록번호1018663772
법인등록번호1101114607490
설립일2011.05.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23.2202125.9202227.8202326.1202424.62025
영업이익100M KRW13.7202114.4202216.2202314.8202413.12025
순이익100M KRW-1.12021-1.92022-0.42023-0.720240.62025
Item20252024202320222021
자산총계296.1억원330.2억원362.8억원394.5억원426.8억원
부채총계281.6억원315.1억원347억원378.3억원408.8억원
자본총계14.5억원15.1억원15.8억원16.2억원18.1억원
매출액24.6억원26.1억원27.8억원25.9억원23.2억원
영업이익13.1억원14.8억원16.2억원14.4억원13.7억원
순이익5,851만원-7,476만원-3,551만원-1.9억원-1.1억원

VI.Financial Ratios

FY2025 basis

53.48%

영업이익률

2.38%

순이익률

0.2%

ROA

4.04%

ROE

1,944.22%

부채비율

4.89%

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.

인천보람교육 투심보고서 | Alpha Lenz