올리빙

비상장계속사업자

OLIVING CO. , LTD.

김혜경

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

올리빙

Business Reg. No. 1428167740 · CEO 김혜경

I.Investment Overview

Target올리빙 (1428167740)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명올리빙
영문명OLIVING CO. , LTD.
대표자김혜경
사업자등록번호1428167740
법인등록번호1345110225985
설립일2014.01.22
종업원수5명

V.Workforce

5

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW135.22020107.8202193.9202486.12025
영업이익100M KRW19.2202010.5202113.4202411.42025
순이익100M KRW24.520206.520219.1202410.32025
Item2025202420212020
자산총계171억원173.9억원119.2억원126.1억원
부채총계88.7억원103.3억원61.2억원72.7억원
자본총계82.3억원70.7억원58억원53.4억원
매출액86.1억원93.9억원107.8억원135.2억원
영업이익11.4억원13.4억원10.5억원19.2억원
순이익10.3억원9.1억원6.5억원24.5억원

VII.Financial Ratios

FY2025 basis

13.21%

영업이익률

11.93%

순이익률

6.01%

ROA

12.49%

ROE

107.77%

부채비율

48.13%

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.

올리빙 투심보고서 | Alpha Lenz