파주양주통일빌리지

비상장계속사업자

PajooYangjoo Tongil village (Co., Ltd.)

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

파주양주통일빌리지

Business Reg. No. 1208823421 · CEO 하승훈

I.Investment Overview

Target파주양주통일빌리지 (1208823421)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명파주양주통일빌리지
영문명PajooYangjoo Tongil village (Co., Ltd.)
대표자하승훈
사업자등록번호1208823421
법인등록번호1101115595280
설립일2014.12.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW15.4202114202213.1202313.22024132025
영업이익100M KRW1020219.920228.620238.620248.12025
순이익100M KRW-1.22021-12022-1.82023-1.220241.22025
Item20252024202320222021
자산총계254.4억원273.6억원299.7억원317.8억원327억원
부채총계245.5억원263.5억원288.4억원304.6억원312.8억원
자본총계8.9억원10.1억원11.3억원13.1억원14.2억원
매출액13억원13.2억원13.1억원14억원15.4억원
영업이익8.1억원8.6억원8.6억원9.9억원10억원
순이익1.2억원-1.2억원-1.8억원-1억원-1.2억원

VI.Financial Ratios

FY2025 basis

61.92%

영업이익률

9.16%

순이익률

0.47%

ROA

13.39%

ROE

2,760.57%

부채비율

3.5%

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.

파주양주통일빌리지 투심보고서 | Alpha Lenz