더오페라

비상장계속사업자

CORPORATION THE OPERA

송하준

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

더오페라

Business Reg. No. 6318700111 · CEO 송하준

I.Investment Overview

Target더오페라 (6318700111)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더오페라
영문명CORPORATION THE OPERA
대표자송하준
사업자등록번호6318700111
법인등록번호1101115781582
설립일2015.07.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW32.7202164.1202296.62023188.52024
영업이익100M KRW-6.92020-29.820218.1202219.3202342.42024
순이익100M KRW19.32024
Item20242023202220212020
자산총계67.3억원239.7억원192.2억원181억원144.3억원
부채총계87.3억원279억원241.7억원228억원150.6억원
자본총계-19.9억원-39.3억원-49.5억원-47억원-6.3억원
매출액188.5억원96.6억원64.1억원32.7억원
영업이익42.4억원19.3억원8.1억원-29.8억원-6.9억원
순이익19.3억원

VI.Financial Ratios

FY2024 basis

22.49%

영업이익률

10.26%

순이익률

28.72%

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.

더오페라 투심보고서 | Alpha Lenz