산하한국

비상장계속사업자

SUNWARD KOREA CO., LTD.

양쥐앤

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

산하한국

Business Reg. No. 8938600804 · CEO 양쥐앤

I.Investment Overview

Target산하한국 (8938600804)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명산하한국
영문명SUNWARD KOREA CO., LTD.
대표자양쥐앤
사업자등록번호8938600804
법인등록번호1211110342740
설립일2018.05.01
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW106.42021197.72022107.62024292025
영업이익100M KRW2.8202112.52022-2.52024-42025
순이익100M KRW-5.620218.52022-82024-3.62025
Item2025202420222021
자산총계62.6억원79억원64.9억원120.1억원
부채총계60.3억원73.1억원57.3억원121억원
자본총계2.3억원5.9억원7.6억원-9,408만원
매출액29억원107.6억원197.7억원106.4억원
영업이익-4억원-2.5억원12.5억원2.8억원
순이익-3.6억원-8억원8.5억원-5.6억원

VII.Financial Ratios

FY2025 basis

-13.89%

영업이익률

-12.57%

순이익률

-5.83%

ROA

-160.12%

ROE

2,647.25%

부채비율

3.64%

자기자본비율

VIII.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.

산하한국 투심보고서 | Alpha Lenz