와이즈벨류

비상장계속사업자

Y''s value.corp

유성현

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

와이즈벨류

Business Reg. No. 5828100855 · CEO 유성현

I.Investment Overview

Target와이즈벨류 (5828100855)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명와이즈벨류
영문명Y''s value.corp
대표자유성현
사업자등록번호5828100855
법인등록번호1801111110418
설립일2017.08.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW207.22021315.62022371.52023378.32024398.92025
영업이익100M KRW1.220213.4202222.4202343.9202426.32025
순이익100M KRW1.620216.3202211.4202312.620248.52025
Item20252024202320222021
자산총계1,966.8억원1,887.3억원1,894.9억원1,967.5억원496.5억원
부채총계1,903.1억원1,832.1억원1,852.4억원1,936.3억원471.5억원
자본총계63.6억원55.1억원42.6억원31.2억원24.9억원
매출액398.9억원378.3억원371.5억원315.6억원207.2억원
영업이익26.3억원43.9억원22.4억원3.4억원1.2억원
순이익8.5억원12.6억원11.4억원6.3억원1.6억원

VI.Financial Ratios

FY2025 basis

6.6%

영업이익률

2.13%

순이익률

0.43%

ROA

13.36%

ROE

2,990.35%

부채비율

3.24%

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.

와이즈벨류 투심보고서 | Alpha Lenz