벨란

비상장계속사업자

Velan Ltd.

A.K.벨란

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

벨란

Business Reg. No. 1348100845 · CEO A.K.벨란

I.Investment Overview

Target벨란 (1348100845)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명벨란
영문명Velan Ltd.
대표자A.K.벨란
사업자등록번호1348100845
법인등록번호1341110021414
설립일1986.12.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW217.12022482.32023417.82024421.42025473.32026
영업이익100M KRW-22.72022-10.72023-20.62024-22.120253.82026
순이익100M KRW24.82022-5.22023-14.42024-10.9202559.92026
Item20262025202420232022
자산총계536.3억원434.3억원338.9억원372.1억원365.3억원
부채총계233.9억원191.9억원85.5억원104.3억원92.3억원
자본총계302.3억원242.5억원253.4억원267.8억원273억원
매출액473.3억원421.4억원417.8억원482.3억원217.1억원
영업이익3.8억원-22.1억원-20.6억원-10.7억원-22.7억원
순이익59.9억원-10.9억원-14.4억원-5.2억원24.8억원

VI.Financial Ratios

FY2026 basis

0.8%

영업이익률

12.65%

순이익률

11.16%

ROA

19.8%

ROE

77.37%

부채비율

56.38%

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.

벨란 투심보고서 | Alpha Lenz