더레스토랑컴퍼니

비상장계속사업자

THE RESTAURANT COMPANY

이혁준

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

더레스토랑컴퍼니

Business Reg. No. 1088196153 · CEO 이혁준

I.Investment Overview

Target더레스토랑컴퍼니 (1088196153)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더레스토랑컴퍼니
영문명THE RESTAURANT COMPANY
대표자이혁준
사업자등록번호1088196153
법인등록번호1101114574748
설립일2011.04.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW82.12021112.32022112.32023109.22024145.52025
영업이익100M KRW6.9202118.4202210.820237.520246.12025
순이익100M KRW5.7202112.32022320234.6202432025
Item20252024202320222021
자산총계299.4억원320.9억원282.3억원257.3억원165.2억원
부채총계248.7억원273.1억원239.8억원218.1억원137.6억원
자본총계50.6억원47.8억원42.5억원39.1억원27.6억원
매출액145.5억원109.2억원112.3억원112.3억원82.1억원
영업이익6.1억원7.5억원10.8억원18.4억원6.9억원
순이익3억원4.6억원3억원12.3억원5.7억원

VI.Financial Ratios

FY2025 basis

4.17%

영업이익률

2.04%

순이익률

0.99%

ROA

5.88%

ROE

491.41%

부채비율

16.91%

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.

더레스토랑컴퍼니 투심보고서 | Alpha Lenz