나리

비상장계속사업자

NARI CO.,LTD

여익삼

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

나리

Business Reg. No. 2208829633 · CEO 여익삼

I.Investment Overview

Target나리 (2208829633)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명나리
영문명NARI CO.,LTD
대표자여익삼
사업자등록번호2208829633
법인등록번호1101114753615
설립일2011.12.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.1202110.1202210.2202317.4202414.82025
영업이익100M KRW4.420214.220223.620236.520243.52025
순이익100M KRW0.920210.52022-1.620232.220240.32025
Item20252024202320222021
자산총계139.4억원137.4억원137.6억원139.4억원140.8억원
부채총계107.3억원105.6억원108억원108.1억원110억원
자본총계32.1억원31.8억원29.7억원31.3억원30.8억원
매출액14.8억원17.4억원10.2억원10.1억원10.1억원
영업이익3.5억원6.5억원3.6억원4.2억원4.4억원
순이익3,194만원2.2억원-1.6억원4,713만원9,246만원

VI.Financial Ratios

FY2025 basis

23.7%

영업이익률

2.15%

순이익률

0.23%

ROA

0.99%

ROE

333.85%

부채비율

23.05%

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.

나리 투심보고서 | Alpha Lenz