소다

비상장계속사업자

SODA.INC

박근식

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

소다

Business Reg. No. 2118121185 · CEO 박근식

I.Investment Overview

Target소다 (2118121185)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명소다
영문명SODA.INC
대표자박근식
사업자등록번호2118121185
법인등록번호1101110371411
설립일1984.04.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW567.12021663.52022596.42023488.52024394.62025
영업이익100M KRW22.7202145.1202239.8202313.52024-242025
순이익100M KRW36.4202174.420229.62023-40.3202427.92025
Item20252024202320222021
자산총계836.7억원993.5억원993.5억원953.3억원938.2억원
부채총계406.4억원501.4억원461억원430.4억원489.7억원
자본총계430.3억원492.1억원532.4억원522.9억원448.5억원
매출액394.6억원488.5억원596.4억원663.5억원567.1억원
영업이익-24억원13.5억원39.8억원45.1억원22.7억원
순이익27.9억원-40.3억원9.6억원74.4억원36.4억원

VI.Financial Ratios

FY2025 basis

-6.08%

영업이익률

7.08%

순이익률

3.34%

ROA

6.49%

ROE

94.45%

부채비율

51.43%

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.

소다 투심보고서 | Alpha Lenz