웨딩그룹위더스영등포

비상장계속사업자

wedding group withus

이병규

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

웨딩그룹위더스영등포

Business Reg. No. 1058772135 · CEO 이병규

I.Investment Overview

Target웨딩그룹위더스영등포 (1058772135)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명웨딩그룹위더스영등포
영문명wedding group withus
대표자이병규
사업자등록번호1058772135
법인등록번호1101114870047
설립일2012.05.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW79.5202078.92021152.92022201.7202352.72024
영업이익100M KRW19.1202020.7202162.8202291.6202319.72024
순이익100M KRW15.1202015.6202148.1202272.3202340.92024
Item20242023202220212020
자산총계278.2억원313.2억원281.3억원276.2억원260.6억원
부채총계43.6억원119.5억원159.9억원202.9억원202.9억원
자본총계234.5억원193.7억원121.4억원73.3억원57.7억원
매출액52.7억원201.7억원152.9억원78.9억원79.5억원
영업이익19.7억원91.6억원62.8억원20.7억원19.1억원
순이익40.9억원72.3억원48.1억원15.6억원15.1억원

VI.Financial Ratios

FY2024 basis

37.43%

영업이익률

77.5%

순이익률

14.69%

ROA

17.42%

ROE

18.59%

부채비율

84.32%

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.

웨딩그룹위더스영등포 투심보고서 | Alpha Lenz