주영이십일

비상장계속사업자

jooyoung twenty-one co.,ltd.

이철희

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

주영이십일

Business Reg. No. 1068103395 · CEO 이철희

I.Investment Overview

Target주영이십일 (1068103395)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명주영이십일
영문명jooyoung twenty-one co.,ltd.
대표자이철희
사업자등록번호1068103395
법인등록번호1101110121064
설립일1977.09.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23.1202144.8202258.7202367.1202471.42025
영업이익100M KRW-7.920211.620226.920239.620244.32025
순이익100M KRW-25.42021-11.820225.42023176.8202412.62025
Item20252024202320222021
자산총계1,091.5억원1,086.1억원667억원666.2억원666.3억원
부채총계144.5억원148.9억원179.3억원183.9억원172.2억원
자본총계947억원937.2억원487.7억원482.3억원494.1억원
매출액71.4억원67.1억원58.7억원44.8억원23.1억원
영업이익4.3억원9.6억원6.9억원1.6억원-7.9억원
순이익12.6억원176.8억원5.4억원-11.8억원-25.4억원

VI.Financial Ratios

FY2025 basis

6.09%

영업이익률

17.63%

순이익률

1.15%

ROA

1.33%

ROE

15.26%

부채비율

86.76%

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.

주영이십일 투심보고서 | Alpha Lenz