오산파랑새학당

비상장계속사업자

OSANPARANGSAEHAKDANG

하승훈

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

오산파랑새학당

Business Reg. No. 1208739493 · CEO 하승훈

I.Investment Overview

Target오산파랑새학당 (1208739493)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명오산파랑새학당
영문명OSANPARANGSAEHAKDANG
대표자하승훈
사업자등록번호1208739493
법인등록번호1101114089656
설립일2009.05.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW13.1202112.7202212.5202312.1202413.42025
영업이익100M KRW5.420214.820224.320233.720244.52025
순이익100M KRW-1.22021-1.12022-0.92023-0.820240.72025
Item20252024202320222021
자산총계138.5억원161억원192.5억원214.6억원233.7억원
부채총계132.8억원154.6억원185.2억원206.4억원224.5억원
자본총계5.7억원6.4억원7.2억원8.2억원9.2억원
매출액13.4억원12.1억원12.5억원12.7억원13.1억원
영업이익4.5억원3.7억원4.3억원4.8억원5.4억원
순이익7,133만원-8,324만원-9,400만원-1.1억원-1.2억원

VI.Financial Ratios

FY2025 basis

33.84%

영업이익률

5.31%

순이익률

0.52%

ROA

12.59%

ROE

2,343.58%

부채비율

4.09%

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.

오산파랑새학당 투심보고서 | Alpha Lenz