우아한형제들

비상장계속사업자

Woowa Brothers Corp.

이국환

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

우아한형제들

Business Reg. No. 1208765763 · CEO 이국환

I.Investment Overview

Target우아한형제들 (1208765763)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명우아한형제들
영문명Woowa Brothers Corp.
대표자이국환
사업자등록번호1208765763
법인등록번호1101114554063
설립일2011.03.10
종업원수2,146명

V.Workforce

2,146

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW20,291.7202129,515.8202234,134.8202343,510.9202452,659.62025
영업이익100M KRW99.920214,643.420227,247.820236,188.720245,724.22025
순이익100M KRW-731.42021946.420225,33620235,013.720244,361.92025
Item20252024202320222021
자산총계16,112.7억원16,386.9억원16,528.5억원14,106.2억원11,002.4억원
부채총계8,237.6억원8,416.2억원8,600.7억원7,923.7억원8,524.8억원
자본총계7,875.1억원7,970.7억원7,927.8억원6,182.5억원2,477.6억원
매출액52,659.6억원43,510.9억원34,134.8억원29,515.8억원20,291.7억원
영업이익5,724.2억원6,188.7억원7,247.8억원4,643.4억원99.9억원
순이익4,361.9억원5,013.7억원5,336억원946.4억원-731.4억원

VII.Financial Ratios

FY2025 basis

10.87%

영업이익률

8.28%

순이익률

27.07%

ROA

55.39%

ROE

104.6%

부채비율

48.88%

자기자본비율

VIII.Patents (20)

FiledInventionStatus
2024.04.23근거리 통신 모듈의 브로드캐스트 신호를 이용한 단말기의 위치 추정 및 이를 이용한 광고 정보 전송 방법공개
2024.04.23이동 로봇 광고 정보 생성 장치 및 방법공개
2024.04.23광고 연계 안내 정보 생성 장치 및 방법거절
2024.04.22근거리 통신 모듈의 브로드캐스팅 신호를 이용한 근거리 사용자 대상 광고 정보 출력 방법등록
2024.03.12광고 송출 지시 정보 생성 장치 및 방법등록
2023.12.06주문 접수 연동 장치 및 방법공개
2023.05.15멀티-주문 서비스 처리 방법, 장치 및 시스템공개
2020.08.26역강화학습 기반 배달 수단 탐지 장치 및 방법등록

IX.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.

우아한형제들 투심보고서 | Alpha Lenz