엘오케이

비상장계속사업자

L''Oreal Korea Limited

Marcos Harnay Christian

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

엘오케이

Business Reg. No. 2208173483 · CEO Marcos Harnay Christian

I.Investment Overview

Target엘오케이 (2208173483)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘오케이
영문명L''Oreal Korea Limited
대표자Marcos Harnay Christian
사업자등록번호2208173483
법인등록번호1101140030011
설립일1993.09.01
종업원수1,607명

V.Workforce

1,607

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3,577.920214,100.220224,451.220234,842.820246,156.12025
영업이익100M KRW88.92021207.12022217.820232412024139.62025
순이익100M KRW48.32021149.7202237.12023-53.52024-125.12025
Item20252024202320222021
자산총계9,979.9억원4,115.1억원3,318억원1,668.5억원1,529.1억원
부채총계9,605.8억원2,821.6억원2,942억원1,246.7억원1,189.9억원
자본총계374억원1,293.5억원376억원421.8억원339.2억원
매출액6,156.1억원4,842.8억원4,451.2억원4,100.2억원3,577.9억원
영업이익139.6억원241억원217.8억원207.1억원88.9억원
순이익-125.1억원-53.5억원37.1억원149.7억원48.3억원

VII.Financial Ratios

FY2025 basis

2.27%

영업이익률

-2.03%

순이익률

-1.25%

ROA

-33.45%

ROE

2,568.31%

부채비율

3.75%

자기자본비율

VIII.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.

엘오케이 투심보고서 | Alpha Lenz