와이에스디

비상장계속사업자

-

구봉철

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

와이에스디

Business Reg. No. 5048153288 · CEO 구봉철

I.Investment Overview

Target와이에스디 (5048153288)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명와이에스디
영문명-
대표자구봉철
사업자등록번호5048153288
법인등록번호1701110250621
설립일2003.06.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW161.12021150.72022169.82023182.82024270.12025
영업이익100M KRW3.520210.420225.720236.220248.72025
순이익100M KRW3.620212.620222.62023320244.72025
Item20252024202320222021
자산총계448.1억원387.5억원225.6억원233억원238.7억원
부채총계249.2억원193.3억원34.4억원44.4억원52.8억원
자본총계198.9억원194.2억원191.1억원188.6억원186억원
매출액270.1억원182.8억원169.8억원150.7억원161.1억원
영업이익8.7억원6.2억원5.7억원3,639만원3.5억원
순이익4.7억원3억원2.6억원2.6억원3.6억원

VI.Financial Ratios

FY2025 basis

3.22%

영업이익률

1.73%

순이익률

1.04%

ROA

2.35%

ROE

125.32%

부채비율

44.38%

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.

와이에스디 투심보고서 | Alpha Lenz