더유니스타제삼차

비상장계속사업자

The Uni-star Ⅲ 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

더유니스타제삼차

Business Reg. No. 6868701162 · CEO 박래영

I.Investment Overview

Target더유니스타제삼차 (6868701162)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더유니스타제삼차
영문명The Uni-star Ⅲ Co.,Ltd
대표자박래영
사업자등록번호6868701162
법인등록번호1101116978055
설립일2019.01.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-44.12021-68.92022-132.32023-417.32024-902025
순이익100M KRW-106.62021-139.42022-271.72023-611.82024-373.12025
Item20252024202320222021
자산총계1,971.7억원1,658.7억원1,540.3억원1,437.8억원1,302.8억원
부채총계3,695억원3,008.9억원2,278.7억원1,904.5억원1,630억원
자본총계-1,723.3억원-1,350.2억원-738.4억원-466.7억원-327.3억원
매출액0원
영업이익-90억원-417.3억원-132.3억원-68.9억원-44.1억원
순이익-373.1억원-611.8억원-271.7억원-139.4억원-106.6억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-18.92%

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.

더유니스타제삼차 투심보고서 | Alpha Lenz