우신화장품

비상장계속사업자

WOOSINCOSMETICS CO.,LTD.

안진수

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

우신화장품

Business Reg. No. 1308621765 · CEO 안진수

I.Investment Overview

Target우신화장품 (1308621765)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우신화장품
영문명WOOSINCOSMETICS CO.,LTD.
대표자안진수
사업자등록번호1308621765
법인등록번호1211110149782
설립일2006.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW197.32021292.82022301.220233952024491.42025
영업이익100M KRW3.3202116.220228.8202316.9202429.12025
순이익100M KRW4.8202115.520225.5202311202429.22025
Item20252024202320222021
자산총계706.5억원522.8억원421.9억원227.5억원210.2억원
부채총계490.7억원340.8억원250.9억원156.2억원147.6억원
자본총계215.9억원182억원171억원71.4억원62.6억원
매출액491.4억원395억원301.2억원292.8억원197.3억원
영업이익29.1억원16.9억원8.8억원16.2억원3.3억원
순이익29.2억원11억원5.5억원15.5억원4.8억원

VI.Financial Ratios

FY2025 basis

5.93%

영업이익률

5.95%

순이익률

4.14%

ROA

13.54%

ROE

227.32%

부채비율

30.55%

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.

우신화장품 투심보고서 | Alpha Lenz