신원

비상장계속사업자

shinwon

정관우

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

신원

Business Reg. No. 2518101979 · CEO 정관우

I.Investment Overview

Target신원 (2518101979)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신원
영문명shinwon
대표자정관우
사업자등록번호2518101979
법인등록번호2062110074795
설립일2020.05.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.8202117.7202211202322202422.22025
영업이익100M KRW-3.72021-7.22022-7.920232.620245.52025
순이익100M KRW-320211.72022-12.62023-4.720240.22025
Item20252024202320222021
자산총계184.4억원194.9억원202.1억원134.6억원139억원
부채총계139.7억원150.4억원153억원127.8억원133.8억원
자본총계44.7억원44.5억원49.2억원6.8억원5.2억원
매출액22.2억원22억원11억원17.7억원8,204만원
영업이익5.5억원2.6억원-7.9억원-7.2억원-3.7억원
순이익2,392만원-4.7억원-12.6억원1.7억원-3억원

VI.Financial Ratios

FY2025 basis

24.71%

영업이익률

1.08%

순이익률

0.13%

ROA

0.53%

ROE

312.45%

부채비율

24.25%

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.

신원 투심보고서 | Alpha Lenz