우일산업

비상장계속사업자

WOO-IL INDUSTRY CO.,LTD.

박영숙,임재각

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

우일산업

Business Reg. No. 1238620579 · CEO 박영숙,임재각

I.Investment Overview

Target우일산업 (1238620579)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우일산업
영문명WOO-IL INDUSTRY CO.,LTD.
대표자박영숙,임재각
사업자등록번호1238620579
법인등록번호1341110185682
설립일2010.01.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW211.420212332022206.32023212.42024194.62025
영업이익100M KRW12202126.7202225.1202320.32024202025
순이익100M KRW9202119.2202220.8202318.5202417.82025
Item20252024202320222021
자산총계243.5억원229.7억원229.1억원231.5억원229.9억원
부채총계50.2억원49.2억원67.1억원90.2억원107.9억원
자본총계193.3억원180.5억원162.1억원141.3억원122억원
매출액194.6억원212.4억원206.3억원233억원211.4억원
영업이익20억원20.3억원25.1억원26.7억원12억원
순이익17.8억원18.5억원20.8억원19.2억원9억원

VI.Financial Ratios

FY2025 basis

10.29%

영업이익률

9.14%

순이익률

7.3%

ROA

9.2%

ROE

25.95%

부채비율

79.4%

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.

우일산업 투심보고서 | Alpha Lenz