웨딩그룹위더스광주

비상장계속사업자

weddinggroup 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

웨딩그룹위더스광주

Business Reg. No. 5988100092 · CEO 이병규

I.Investment Overview

Target웨딩그룹위더스광주 (5988100092)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명웨딩그룹위더스광주
영문명weddinggroup withus
대표자이병규
사업자등록번호5988100092
법인등록번호2001110432131
설립일2015.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW111.520201022021154.22022199202360.92024
영업이익100M KRW38.6202036.5202173.42022100.3202319.42024
순이익100M KRW30.9202029.2202159.2202281.32023722024
Item20242023202220212020
자산총계359.7억원342.2억원273.8억원249.8억원225.6억원
부채총계23.7억원78.3억원91.2억원126.4억원131.4억원
자본총계335.9억원263.9억원182.7억원123.4억원94.2억원
매출액60.9억원199억원154.2억원102억원111.5억원
영업이익19.4억원100.3억원73.4억원36.5억원38.6억원
순이익72억원81.3억원59.2억원29.2억원30.9억원

VI.Financial Ratios

FY2024 basis

31.77%

영업이익률

118.24%

순이익률

20.02%

ROA

21.44%

ROE

7.07%

부채비율

93.4%

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.

웨딩그룹위더스광주 투심보고서 | Alpha Lenz