한국와트로

비상장계속사업자

Watlow Korea Co,. Ltd.

박광수

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 Scenarios — 100M 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

한국와트로

Business Reg. No. 1208174902 · CEO 박광수

I.Investment Overview

Target한국와트로 (1208174902)
Investment—
Post-deal stake—
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한국와트로
영문명Watlow Korea Co,. Ltd.
대표자박광수
사업자등록번호1208174902
법인등록번호1101111433624
설립일1997.07.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW368.12021384.62022317.72023473.42024405.72025
영업이익100M KRW45.6202145.9202236.5202325.7202414.72025
순이익100M KRW31.1202121.7202227.8202316.220246.72025
Item20252024202320222021
자산총계209.1억원204.3억원182.9억원216.7억원142.6억원
부채총계114.7억원100억원67.1억원88.3억원55.3억원
자본총계94.5억원104.3억원115.8억원128.4억원87.3억원
매출액405.7억원473.4억원317.7억원384.6억원368.1억원
영업이익14.7억원25.7억원36.5억원45.9억원45.6억원
순이익6.7억원16.2억원27.8억원21.7억원31.1억원

VI.Financial Ratios

FY2025 basis

3.61%

영업이익률

1.65%

순이익률

3.2%

ROA

7.08%

ROE

121.41%

부채비율

45.17%

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.