나우이엘

비상장계속사업자

NAWOOEL CD., LTD

김인호

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

나우이엘

Business Reg. No. 1378147140 · CEO 김인호

I.Investment Overview

Target나우이엘 (1378147140)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명나우이엘
영문명NAWOOEL CD., LTD
대표자김인호
사업자등록번호1378147140
법인등록번호1244110055287
설립일2002.07.11
종업원수55명

V.Workforce

55

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW202.72021208.62022218.52023256.42024268.42025
영업이익100M KRW39.5202131.2202233.7202337.9202439.42025
순이익100M KRW30.8202128.9202226202330.3202434.92025
Item20252024202320222021
자산총계237.9억원231.8억원206.4억원197.5억원156.7억원
부채총계68.9억원87.7억원87.6억원99.7억원52.8억원
자본총계169억원144.1억원118.8억원97.8억원103.9억원
매출액268.4억원256.4억원218.5억원208.6억원202.7억원
영업이익39.4억원37.9억원33.7억원31.2억원39.5억원
순이익34.9억원30.3억원26억원28.9억원30.8억원

VII.Financial Ratios

FY2025 basis

14.68%

영업이익률

13.01%

순이익률

14.68%

ROA

20.66%

ROE

40.76%

부채비율

71.04%

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.

나우이엘 투심보고서 | Alpha Lenz