신화어드밴스

비상장계속사업자

SHINWHAADVANCE.CO.LTD

주원재

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

신화어드밴스

Business Reg. No. 1088183551 · CEO 주원재

I.Investment Overview

Target신화어드밴스 (1088183551)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신화어드밴스
영문명SHINWHAADVANCE.CO.LTD
대표자주원재
사업자등록번호1088183551
법인등록번호1101113790113
설립일2007.11.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW377.32021540.62022634.22023694.72024751.12025
영업이익100M KRW-9.72021-8.92022-7.72023-10.62024-7.22025
순이익100M KRW-6.52021-5.22022-2.22023-5.12024-4.12025
Item20252024202320222021
자산총계227.9억원228.7억원250.6억원256.8억원256.6억원
부채총계41.6억원38.3억원24.4억원
자본총계186.3억원190.4억원226.2억원
매출액751.1억원694.7억원634.2억원540.6억원377.3억원
영업이익-7.2억원-10.6억원-7.7억원-8.9억원-9.7억원
순이익-4.1억원-5.1억원-2.2억원-5.2억원-6.5억원

VI.Financial Ratios

FY2025 basis

-0.95%

영업이익률

-0.55%

순이익률

-1.8%

ROA

-2.2%

ROE

22.33%

부채비율

81.75%

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.

신화어드밴스 투심보고서 | Alpha Lenz