교학모터스

비상장계속사업자

kyohakmotors

정은상

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

교학모터스

Business Reg. No. 2068650835 · CEO 정은상

I.Investment Overview

Target교학모터스 (2068650835)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명교학모터스
영문명kyohakmotors
대표자정은상
사업자등록번호2068650835
법인등록번호1101114519819
설립일2011.01.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,099.820212,255.420222,267.120231,911.820242,076.12025
영업이익100M KRW41.3202189.220220.9202328202424.82025
순이익100M KRW25.9202164.82022-22.120231.220242.22025
Item20252024202320222021
자산총계732.1억원698.7억원841.5억원757.2억원379.9억원
부채총계601.1억원569.9억원713.8억원595.4억원274억원
자본총계131억원128.8억원127.7억원161.7억원106억원
매출액2,076.1억원1,911.8억원2,267.1억원2,255.4억원2,099.8억원
영업이익24.8억원28억원8,589만원89.2억원41.3억원
순이익2.2억원1.2억원-22.1억원64.8억원25.9억원

VI.Financial Ratios

FY2025 basis

1.19%

영업이익률

0.11%

순이익률

0.3%

ROA

1.68%

ROE

458.69%

부채비율

17.9%

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.

교학모터스 투심보고서 | Alpha Lenz