더퍼스트한양

비상장계속사업자

thefirsthanyang

우재성

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

더퍼스트한양

Business Reg. No. 5658101956 · CEO 우재성

I.Investment Overview

Target더퍼스트한양 (5658101956)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더퍼스트한양
영문명thefirsthanyang
대표자우재성
사업자등록번호5658101956
법인등록번호1345110498491
설립일2021.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW15.72022106.52023224.12024-245.52025
영업이익100M KRW-1.22021-14020225.82023105.22024-135.42025
순이익100M KRW-7.12021-168.52022-54202310.42024-131.52025
Item20252024202320222021
자산총계1,834.6억원1,261.3억원663.3억원403억원204.9억원
부채총계2,185.2억원1,480.3억원892.8억원578.5억원211.9억원
자본총계-350.6억원-219억원-229.5억원-175.4억원-7억원
매출액-245.5억원224.1억원106.5억원15.7억원
영업이익-135.4억원105.2억원5.8억원-140억원-1.2억원
순이익-131.5억원10.4억원-54억원-168.5억원-7.1억원

VI.Financial Ratios

FY2025 basis

55.14%

영업이익률

53.58%

순이익률

-7.17%

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.

더퍼스트한양 투심보고서 | Alpha Lenz