유너모터스

비상장계속사업자

UNIVERSE MOTORSE CO., LTD

이호석

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

유너모터스

Business Reg. No. 1218194783 · CEO 이호석

I.Investment Overview

Target유너모터스 (1218194783)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명유너모터스
영문명UNIVERSE MOTORSE CO., LTD
대표자이호석
사업자등록번호1218194783
법인등록번호1201110486573
설립일2009.02.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW26.1202130.9202236.1202329.6202434.92025
영업이익100M KRW2.720212.120222.420233.620247.62025
순이익100M KRW-5.72021-7.32022-82023-11.720240.22025
Item20252024202320222021
자산총계287.6억원284.5억원262억원269.5억원234.2억원
부채총계246.8억원243.9억원238.2억원237.7억원219.9억원
자본총계40.8억원40.5억원23.8억원31.8억원14.4억원
매출액34.9억원29.6억원36.1억원30.9억원26.1억원
영업이익7.6억원3.6억원2.4억원2.1억원2.7억원
순이익2,161만원-11.7억원-8억원-7.3억원-5.7억원

VI.Financial Ratios

FY2025 basis

21.67%

영업이익률

0.62%

순이익률

0.08%

ROA

0.53%

ROE

605.67%

부채비율

14.17%

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.

유너모터스 투심보고서 | Alpha Lenz