수원희망학교사랑

비상장계속사업자

shhs

이광상

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

수원희망학교사랑

Business Reg. No. 1358611694 · CEO 이광상

I.Investment Overview

Target수원희망학교사랑 (1358611694)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수원희망학교사랑
영문명shhs
대표자이광상
사업자등록번호1358611694
법인등록번호1358110187732
설립일2011.07.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW16.8202119.2202218.8202317.6202416.42025
영업이익100M KRW10.7202110.7202210.820239.920248.92025
순이익100M KRW-0.32021-0.22022-0.22023-0.22024-0.12025
Item20252024202320222021
자산총계193.6억원217.6억원249.2억원273.7억원286.3억원
부채총계180.4억원204.3억원235.7억원260억원272.4억원
자본총계13.2억원13.3억원13.5억원13.7억원13.9억원
매출액16.4억원17.6억원18.8억원19.2억원16.8억원
영업이익8.9억원9.9억원10.8억원10.7억원10.7억원
순이익-1,077만원-1,639만원-1,830만원-2,284만원-2,863만원

VI.Financial Ratios

FY2025 basis

53.96%

영업이익률

-0.66%

순이익률

-0.06%

ROA

-0.81%

ROE

1,364.59%

부채비율

6.83%

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.

수원희망학교사랑 투심보고서 | Alpha Lenz