고혼진리퍼블릭

비상장계속사업자

KOHONJINREPUBLIC Inc.

고양필

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

고혼진리퍼블릭

Business Reg. No. 8608800147 · CEO 고양필

I.Investment Overview

Target고혼진리퍼블릭 (8608800147)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명고혼진리퍼블릭
영문명KOHONJINREPUBLIC Inc.
대표자고양필
사업자등록번호8608800147
법인등록번호1601110410459
설립일2015.10.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW350.62021548.12022724.52023708.32024708.62025
영업이익100M KRW42.62021572022155.720236620241082025
순이익100M KRW34.9202145.12022123.9202362.82024952025
Item20252024202320222021
자산총계525.4억원363.1억원360억원236.5억원158억원
부채총계124.2억원52.2억원102.3억원96.7억원59.4억원
자본총계401.2억원310.9억원257.7억원139.8억원98.7억원
매출액708.6억원708.3억원724.5억원548.1억원350.6억원
영업이익108억원66억원155.7억원57억원42.6억원
순이익95억원62.8억원123.9억원45.1억원34.9억원

VI.Financial Ratios

FY2025 basis

15.23%

영업이익률

13.4%

순이익률

18.07%

ROA

23.67%

ROE

30.97%

부채비율

76.35%

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.

고혼진리퍼블릭 투심보고서 | Alpha Lenz