시에나컨트리클럽

비상장계속사업자

JEJU COUNTRY CLUB

백일선

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

시에나컨트리클럽

Business Reg. No. 6168103081 · CEO 백일선

I.Investment Overview

Target시에나컨트리클럽 (6168103081)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명시에나컨트리클럽
영문명JEJU COUNTRY CLUB
대표자백일선
사업자등록번호6168103081
법인등록번호2201110002930
설립일1984.08.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW82.6202197.52022712023105.42024102.82025
영업이익100M KRW36202110.82022-57.82023-620246.22025
순이익100M KRW23.2202151.32022-52.12023-86.4202414.42025
Item20252024202320222021
자산총계2,043.3억원1,992.4억원1,352.5억원411.9억원601억원
부채총계896.3억원912.5억원186.1억원110.3억원352.1억원
자본총계1,147억원1,080억원1,166.4억원301.6억원248.8억원
매출액102.8억원105.4억원71억원97.5억원82.6억원
영업이익6.2억원-6억원-57.8억원10.8억원36억원
순이익14.4억원-86.4억원-52.1억원51.3억원23.2억원

VI.Financial Ratios

FY2025 basis

6.07%

영업이익률

14.04%

순이익률

0.71%

ROA

1.26%

ROE

78.14%

부채비율

56.14%

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.

시에나컨트리클럽 투심보고서 | Alpha Lenz