조은가

비상장계속사업자

JOEUNGA

박이몽

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

조은가

Business Reg. No. 1198101807 · CEO 박이몽

I.Investment Overview

Target조은가 (1198101807)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명조은가
영문명JOEUNGA
대표자박이몽
사업자등록번호1198101807
법인등록번호1101110590227
설립일1988.09.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.3202110.2202210.3202310.3202410.32025
영업이익100M KRW6.620216.120225.720235.1202462025
순이익100M KRW3.720212.92022120231.420242.62025
Item20252024202320222021
자산총계133.8억원135.6억원136.5억원139.4억원140.6억원
부채총계86억원90.4억원92.6억원96.6억원100.6억원
자본총계47.8억원45.2억원43.9억원42.9억원40억원
매출액10.3억원10.3억원10.3억원10.2억원10.3억원
영업이익6억원5.1억원5.7억원6.1억원6.6억원
순이익2.6억원1.4억원9,823만원2.9억원3.7억원

VI.Financial Ratios

FY2025 basis

57.93%

영업이익률

24.87%

순이익률

1.92%

ROA

5.37%

ROE

179.97%

부채비율

35.72%

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.

조은가 투심보고서 | Alpha Lenz