우아

비상장계속사업자

UA co.,Ltd

이임영

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

우아

Business Reg. No. 6098174915 · CEO 이임영

I.Investment Overview

Target우아 (6098174915)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우아
영문명UA co.,Ltd
대표자이임영
사업자등록번호6098174915
법인등록번호1941110011819
설립일2006.10.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4.420215.920227.120236.820246.52025
영업이익100M KRW-3.82021-3.42022-02023-220243.92025
순이익100M KRW48.32021-37.72022-28.42023-87.7202447.12025
Item20252024202320222021
자산총계461.7억원471.7억원558.6억원606.5억원301.8억원
부채총계231.2억원495.5억원481.6억원490.9억원161.2억원
자본총계230.5억원-23.8억원77억원115.5억원140.6억원
매출액6.5억원6.8억원7.1억원5.9억원4.4억원
영업이익3.9억원-2억원-378만원-3.4억원-3.8억원
순이익47.1억원-87.7억원-28.4억원-37.7억원48.3억원

VI.Financial Ratios

FY2025 basis

59.53%

영업이익률

721.18%

순이익률

10.2%

ROA

20.44%

ROE

100.33%

부채비율

49.92%

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.

우아 투심보고서 | Alpha Lenz