더보니타

비상장계속사업자

The Bonita Co.,Ltd.

허준, 강정희

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

더보니타

Business Reg. No. 7418701998 · CEO 허준, 강정희

I.Investment Overview

Target더보니타 (7418701998)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더보니타
영문명The Bonita Co.,Ltd.
대표자허준, 강정희
사업자등록번호7418701998
법인등록번호2849110229368
설립일2020.07.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3.9202216.72024401.82025
영업이익100M KRW-4.92021-27.72022-14.62023-32.72024-44.62025
순이익100M KRW-22.22021-49.62022-372023-512024-73.12025
Item20252024202320222021
자산총계1,228.7억원642.4억원523.3억원517.8억원561.2억원
부채총계1,458.6억원802.3억원632.2억원589.6억원583.4억원
자본총계-229.9억원-159.8억원-108.8억원-71.8억원-22.2억원
매출액401.8억원16.7억원3.9억원
영업이익-44.6억원-32.7억원-14.6억원-27.7억원-4.9억원
순이익-73.1억원-51억원-37억원-49.6억원-22.2억원

VI.Financial Ratios

FY2025 basis

-11.1%

영업이익률

-18.18%

순이익률

-5.95%

ROA

ROE

부채비율

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.

더보니타 투심보고서 | Alpha Lenz