우리코스메틱

비상장계속사업자

uri cosmetics co.ltd

김동명

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

우리코스메틱

Business Reg. No. 2148701050 · CEO 김동명

I.Investment Overview

Target우리코스메틱 (2148701050)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우리코스메틱
영문명uri cosmetics co.ltd
대표자김동명
사업자등록번호2148701050
법인등록번호1101112398405
설립일2001.12.17
종업원수18명

V.Workforce

18

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1252021162.82022159.82023154.52024227.92025
영업이익100M KRW12.7202136.8202222.620239.12024142025
순이익100M KRW7.4202126.2202215.120234.420248.82025
Item20252024202320222021
자산총계210.5억원203.9억원199.9억원190.1억원158.7억원
부채총계11.3억원11.6억원12억원17.3억원12.1억원
자본총계199.2억원192.3억원187.8억원172.8억원146.6억원
매출액227.9억원154.5억원159.8억원162.8억원125억원
영업이익14억원9.1억원22.6억원36.8억원12.7억원
순이익8.8억원4.4억원15.1억원26.2억원7.4억원

VII.Financial Ratios

FY2025 basis

6.16%

영업이익률

3.85%

순이익률

4.17%

ROA

4.41%

ROE

5.69%

부채비율

94.62%

자기자본비율

VIII.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.

우리코스메틱 투심보고서 | Alpha Lenz