위드안

비상장계속사업자

WITHAN CO., LTD

안윤근

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

위드안

Business Reg. No. 1298649220 · CEO 안윤근

I.Investment Overview

Target위드안 (1298649220)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명위드안
영문명WITHAN CO., LTD
대표자안윤근
사업자등록번호1298649220
법인등록번호1311110260677
설립일2010.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW698.42021646.32022580.92023597.52024200.42025
영업이익100M KRW35.820213220228.1202317.22024-8.62025
순이익100M KRW22.8202119.520224.82023-2202482025
Item20252024202320222021
자산총계248.6억원409.9억원185.2억원193.9억원211.2억원
부채총계142.5억원295.9억원104.5억원116.2억원151.2억원
자본총계106억원114억원80.7억원77.7억원59.9억원
매출액200.4억원597.5억원580.9억원646.3억원698.4억원
영업이익-8.6억원17.2억원8.1억원32억원35.8억원
순이익8억원-2억원4.8억원19.5억원22.8억원

VI.Financial Ratios

FY2025 basis

-4.27%

영업이익률

3.99%

순이익률

3.22%

ROA

7.54%

ROE

134.39%

부채비율

42.66%

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.

위드안 투심보고서 | Alpha Lenz