샤이나

비상장계속사업자

Shaina Corp.

장다겸, 홍세윤

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

샤이나

Business Reg. No. 7268101245 · CEO 장다겸, 홍세윤

I.Investment Overview

Target샤이나 (7268101245)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명샤이나
영문명Shaina Corp.
대표자장다겸, 홍세윤
사업자등록번호7268101245
법인등록번호1101116778166
설립일2018.06.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.820217.9202211.5202320.8202418.12025
영업이익100M KRW6.12021-3.720228.5202310.7202411.12025
순이익100M KRW1.42021-10.92022-1.420230.820241.92025
Item20252024202320222021
자산총계461.4억원447.9억원404.3억원235.8억원246.7억원
부채총계265.9억원254.3억원211.5억원223.3억원223.3억원
자본총계195.5억원193.6억원192.8억원12.5억원23.4억원
매출액18.1억원20.8억원11.5억원7.9억원11.8억원
영업이익11.1억원10.7억원8.5억원-3.7억원6.1억원
순이익1.9억원7,843만원-1.4억원-10.9억원1.4억원

VI.Financial Ratios

FY2025 basis

61.3%

영업이익률

10.39%

순이익률

0.41%

ROA

0.96%

ROE

136%

부채비율

42.37%

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.

샤이나 투심보고서 | Alpha Lenz