남도배움터

비상장계속사업자

namdoschool co.ltd

서재영

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

남도배움터

Business Reg. No. 4108610484 · CEO 서재영

I.Investment Overview

Target남도배움터 (4108610484)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남도배움터
영문명namdoschool co.ltd
대표자서재영
사업자등록번호4108610484
법인등록번호2001110241459
설립일2007.05.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW22.6202117.9202220.9202317.2202416.62025
영업이익100M KRW8.620217.520227.820236.820245.32025
순이익100M KRW-1.32021-1.12022-0.72023-0.820240.62025
Item20252024202320222021
자산총계118억원149.8억원179.5억원210.7억원239.2억원
부채총계103억원134.2억원163.1억원193.6억원220.9억원
자본총계15억원15.6억원16.4억원17.2억원18.3억원
매출액16.6억원17.2억원20.9억원17.9억원22.6억원
영업이익5.3억원6.8억원7.8억원7.5억원8.6억원
순이익6,049만원-7,669만원-7,451만원-1.1억원-1.3억원

VI.Financial Ratios

FY2025 basis

31.79%

영업이익률

3.64%

순이익률

0.51%

ROA

4.02%

ROE

684.94%

부채비율

12.74%

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.

남도배움터 투심보고서 | Alpha Lenz