협력

비상장계속사업자

Hyup Ryug Co., Ltd

문춘석

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

협력

Business Reg. No. 6208115169 · CEO 문춘석

I.Investment Overview

Target협력 (6208115169)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명협력
영문명Hyup Ryug Co., Ltd
대표자문춘석
사업자등록번호6208115169
법인등록번호1812110043518
설립일1997.04.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW94.52021119.52022106.42023136.92024156.22025
영업이익100M KRW-17.920215.72022420237.720248.42025
순이익100M KRW-9.820213.120220.920233.4202442025
Item20252024202320222021
자산총계174.3억원172.1억원162.1억원135.2억원129.8억원
부채총계113.5억원115.3억원108.8억원96.9억원94.7억원
자본총계60.8억원56.8억원53.3억원38.3억원35.1억원
매출액156.2억원136.9억원106.4억원119.5억원94.5억원
영업이익8.4억원7.7억원4억원5.7억원-17.9억원
순이익4억원3.4억원9,282만원3.1억원-9.8억원

VI.Financial Ratios

FY2025 basis

5.41%

영업이익률

2.58%

순이익률

2.31%

ROA

6.62%

ROE

186.62%

부채비율

34.89%

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.

협력 투심보고서 | Alpha Lenz