더유니스타제이차

비상장계속사업자

The Uni-Star Ⅱ Co., Ltd

박래영

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

더유니스타제이차

Business Reg. No. 1208666917 · CEO 박래영

I.Investment Overview

Target더유니스타제이차 (1208666917)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더유니스타제이차
영문명The Uni-Star Ⅱ Co., Ltd
대표자박래영
사업자등록번호1208666917
법인등록번호1101112995839
설립일2004.04.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,170.82021900.72022253.7202350.9202423.42025
영업이익100M KRW427.3202120.6202279.1202311.22025
순이익100M KRW328.6202122022126.920233.920241.62025
Item20252024202320222021
자산총계591.1억원619.3억원614.5억원1,377.9억원1,181.8억원
부채총계208.6억원235.2억원234.3억원1,124.6억원930.4억원
자본총계382.6억원384.2억원380.2억원253.3억원251.4억원
매출액23.4억원50.9억원253.7억원900.7억원1,170.8억원
영업이익11.2억원79.1억원20.6억원427.3억원
순이익1.6억원3.9억원126.9억원2억원328.6억원

VI.Financial Ratios

FY2025 basis

47.91%

영업이익률

6.76%

순이익률

0.27%

ROA

0.41%

ROE

54.52%

부채비율

64.72%

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.

더유니스타제이차 투심보고서 | Alpha Lenz