남촌레저개발

비상장계속사업자

Namchon leisure dev.co.,ltd.

이완희

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 Scenarios — 100M 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

남촌레저개발

Business Reg. No. 2078153179 · CEO 이완희

I.Investment Overview

Target남촌레저개발 (2078153179)
Investment—
Post-deal stake—
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남촌레저개발
영문명Namchon leisure dev.co.,ltd.
대표자이완희
사업자등록번호2078153179
법인등록번호1101111616874
설립일1998.12.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW91.6202195.5202291.4202383.22024106.72025
영업이익100M KRW-14.82021-7.62022-14.82023-27.7202410.32025
순이익100M KRW96.620215820227.8202318.8202413.52025
Item20252024202320222021
자산총계2,730.2억원2,637.7억원2,598.6억원2,592.9억원2,565.4억원
부채총계1,786.9억원1,694억원1,673.7억원1,676.8억원1,718억원
자본총계943.3억원943.7억원924.9억원916.1억원847.4억원
매출액106.7억원83.2억원91.4억원95.5억원91.6억원
영업이익10.3억원-27.7억원-14.8억원-7.6억원-14.8억원
순이익13.5억원18.8억원7.8억원58억원96.6억원

VI.Financial Ratios

FY2025 basis

9.69%

영업이익률

12.67%

순이익률

0.5%

ROA

1.43%

ROE

189.43%

부채비율

34.55%

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.