원영

비상장계속사업자

WON YOUNG

노석순

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

원영

Business Reg. No. 1388133479 · CEO 노석순

I.Investment Overview

Target원영 (1388133479)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명원영
영문명WON YOUNG
대표자노석순
사업자등록번호1388133479
법인등록번호1101111685241
설립일2006.04.03
종업원수5명

V.Workforce

5

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.820203.420223.420233.3202432025
영업이익100M KRW-202020-8.42022-12.22023-7.120248.72025
순이익100M KRW-11.72020-19.92022-12.72023-33.82024289.82025
Item20252024202320222020
자산총계1,094.3억원693.2억원675.3억원599.8억원430.4억원
부채총계472.3억원360.9억원309.2억원221억원41.1억원
자본총계622.1억원332.3억원366.1억원378.8억원389.3억원
매출액3억원3.3억원3.4억원3.4억원2.8억원
영업이익8.7억원-7.1억원-12.2억원-8.4억원-20억원
순이익289.8억원-33.8억원-12.7억원-19.9억원-11.7억원

VII.Financial Ratios

FY2025 basis

286.53%

영업이익률

9,509.28%

순이익률

26.48%

ROA

46.59%

ROE

75.92%

부채비율

56.84%

자기자본비율

VIII.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.

원영 투심보고서 | Alpha Lenz