한국와코루

비상장계속사업자

KOREA WACOAL CORP

이성원,최학도

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

한국와코루

Business Reg. No. 3128102064 · CEO 이성원,최학도

I.Investment Overview

Target한국와코루 (3128102064)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국와코루
영문명KOREA WACOAL CORP
대표자이성원,최학도
사업자등록번호3128102064
법인등록번호1615110001118
설립일1970.03.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW20120212182022210.32023194.82024178.22025
영업이익100M KRW620217.220223.820234.620240.72025
순이익100M KRW7.22021920227.820238.720244.92025
Item20252024202320222021
자산총계310.9억원290억원270.6억원272억원264.5억원
부채총계11.7억원23억원11.1억원13.9억원13.2억원
자본총계299.2억원267.1억원259.5억원258.1억원251.3억원
매출액178.2억원194.8억원210.3억원218억원201억원
영업이익7,195만원4.6억원3.8억원7.2억원6억원
순이익4.9억원8.7억원7.8억원9억원7.2억원

VI.Financial Ratios

FY2025 basis

0.4%

영업이익률

2.75%

순이익률

1.58%

ROA

1.64%

ROE

3.89%

부채비율

96.25%

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.

한국와코루 투심보고서 | Alpha Lenz