우리유통

비상장계속사업자

woori distribution Co., Ltd.

박원우

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

우리유통

Business Reg. No. 4038168794 · CEO 박원우

I.Investment Overview

Target우리유통 (4038168794)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우리유통
영문명woori distribution Co., Ltd.
대표자박원우
사업자등록번호4038168794
법인등록번호2149110038341
설립일2012.07.01
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW551.72021612.42022631.72023622.62024641.22025
영업이익100M KRW5.220217.120226.620235.320244.92025
순이익100M KRW3.720215.120225.320234.520244.22025
Item20252024202320222021
자산총계46.3억원44.5억원43.7억원43억원39.1억원
부채총계12.9억원15.3억원19억원23.7억원21.9억원
자본총계33.4억원29.2억원24.7억원19.3억원17.1억원
매출액641.2억원622.6억원631.7억원612.4억원551.7억원
영업이익4.9억원5.3억원6.6억원7.1억원5.2억원
순이익4.2억원4.5억원5.3억원5.1억원3.7억원

VII.Financial Ratios

FY2025 basis

0.77%

영업이익률

0.66%

순이익률

9.09%

ROA

12.58%

ROE

38.47%

부채비율

72.22%

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.

우리유통 투심보고서 | Alpha Lenz