원일유통

비상장계속사업자

WONIL CIRCULATION CO.,LTD

최윤식

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

원일유통

Business Reg. No. 1408134073 · CEO 최윤식

I.Investment Overview

Target원일유통 (1408134073)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명원일유통
영문명WONIL CIRCULATION CO.,LTD
대표자최윤식
사업자등록번호1408134073
법인등록번호1355110198157
설립일2009.02.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW673.22021878.72022719.32023577.62024812.42025
영업이익100M KRW21.6202120.9202211.720236.2202412.82025
순이익100M KRW16.1202114.720226.320232.920247.92025
Item20252024202320222021
자산총계249.7억원194.7억원217억원237.3억원114.4억원
부채총계164.8억원117.7억원142.9억원169.4억원61.3억원
자본총계84.9억원77.1억원74.2억원67.8억원53.1억원
매출액812.4억원577.6억원719.3억원878.7억원673.2억원
영업이익12.8억원6.2억원11.7억원20.9억원21.6억원
순이익7.9억원2.9억원6.3억원14.7억원16.1억원

VI.Financial Ratios

FY2025 basis

1.58%

영업이익률

0.97%

순이익률

3.14%

ROA

9.24%

ROE

194.03%

부채비율

34.01%

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.

원일유통 투심보고서 | Alpha Lenz