코반

비상장계속사업자

KORVAN IND CO.,LTD.

이용기

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

코반

Business Reg. No. 1368118040 · CEO 이용기

I.Investment Overview

Target코반 (1368118040)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코반
영문명KORVAN IND CO.,LTD.
대표자이용기
사업자등록번호1368118040
법인등록번호1244110023934
설립일1996.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,597.120211,795.720222,575.220232,136.920242,639.12025
영업이익100M KRW87202131202238202342.2202429.72025
순이익100M KRW9420212.2202219.3202312202492025
Item20252024202320222021
자산총계595억원539.1억원490.4억원551.1억원701.2억원
부채총계417.1억원359.3억원323.3억원402.1억원540.7억원
자본총계177.9억원179.8억원167.1억원149억원160.6억원
매출액2,639.1억원2,136.9억원2,575.2억원1,795.7억원1,597.1억원
영업이익29.7억원42.2억원38억원31억원87억원
순이익9억원12억원19.3억원2.2억원94억원

VI.Financial Ratios

FY2025 basis

1.13%

영업이익률

0.34%

순이익률

1.51%

ROA

5.03%

ROE

234.41%

부채비율

29.9%

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.

코반 투심보고서 | Alpha Lenz