원규플러스

비상장계속사업자

wonkyu plus

최원규

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

원규플러스

Business Reg. No. 1208780726 · CEO 최원규

I.Investment Overview

Target원규플러스 (1208780726)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명원규플러스
영문명wonkyu plus
대표자최원규
사업자등록번호1208780726
법인등록번호1101114825472
설립일2012.03.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW33.3202133.7202238.8202325.92024232025
영업이익100M KRW2.620216.2202211.320232.920245.12025
순이익100M KRW1620212.420224.42023-2.220240.82025
Item20252024202320222021
자산총계198억원198.4억원202.7억원215.7억원197.9억원
부채총계162.7억원163.9억원166억원183.4억원168억원
자본총계35.3억원34.5억원36.7억원32.3억원29.9억원
매출액23억원25.9억원38.8억원33.7억원33.3억원
영업이익5.1억원2.9억원11.3억원6.2억원2.6억원
순이익7,840만원-2.2억원4.4억원2.4억원16억원

VI.Financial Ratios

FY2025 basis

22.04%

영업이익률

3.41%

순이익률

0.4%

ROA

2.22%

ROE

460.83%

부채비율

17.83%

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.

원규플러스 투심보고서 | Alpha Lenz