한국몬테소리

비상장

Montessori Korea

김석규

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

한국몬테소리

Business Reg. No. 1398124556 · CEO 김석규

I.Investment Overview

Target한국몬테소리 (1398124556)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국몬테소리
영문명Montessori Korea
대표자김석규
사업자등록번호1398124556
법인등록번호1101110889662
설립일1993.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW351.42021340.62022294.12023263.42024239.62025
영업이익100M KRW7.92021-9.22022-19.220231.32024-0.82025
순이익100M KRW8.12021-5.42022-15.420236.820242.12025
Item20252024202320222021
자산총계184억원186.7억원183.4억원205.1억원220.3억원
부채총계43.6억원48.5억원52.1억원58.3억원61.2억원
자본총계140.3억원138.2억원131.3억원146.7억원159.1억원
매출액239.6억원263.4억원294.1억원340.6억원351.4억원
영업이익-7,935만원1.3억원-19.2억원-9.2억원7.9억원
순이익2.1억원6.8억원-15.4억원-5.4억원8.1억원

VI.Financial Ratios

FY2025 basis

-0.33%

영업이익률

0.9%

순이익률

1.17%

ROA

1.53%

ROE

31.1%

부채비율

76.28%

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.

한국몬테소리 투심보고서 | Alpha Lenz