면사랑

비상장계속사업자

Noodle-Lovers Inc.

정세장

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

면사랑

Business Reg. No. 3018113334 · CEO 정세장

I.Investment Overview

Target면사랑 (3018113334)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명면사랑
영문명Noodle-Lovers Inc.
대표자정세장
사업자등록번호3018113334
법인등록번호1543110002036
설립일1991.10.01
종업원수489명

V.Workforce

489

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,173.720211,400.720221,676.420231,876.120242,050.32025
영업이익100M KRW27.4202145.7202290.42023132.12024125.62025
순이익100M KRW20.4202119.7202284.1202386.22024932025
Item20252024202320222021
자산총계1,484.7억원1,354.8억원1,294억원1,223.7억원1,124.2억원
부채총계884.6억원805.8억원826.7억원845.8억원762.5억원
자본총계600.1억원549억원467.3억원377.9억원361.7억원
매출액2,050.3억원1,876.1억원1,676.4억원1,400.7억원1,173.7억원
영업이익125.6억원132.1억원90.4억원45.7억원27.4억원
순이익93억원86.2억원84.1억원19.7억원20.4억원

VII.Financial Ratios

FY2025 basis

6.13%

영업이익률

4.54%

순이익률

6.27%

ROA

15.5%

ROE

147.4%

부채비율

40.42%

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.

면사랑 투심보고서 | Alpha Lenz