와이엔에스

비상장계속사업자

Y&S

윤대일

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

와이엔에스

Business Reg. No. 1358627691 · CEO 윤대일

I.Investment Overview

Target와이엔에스 (1358627691)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명와이엔에스
영문명Y&S
대표자윤대일
사업자등록번호1358627691
법인등록번호1358110221431
설립일2012.11.09
종업원수5명

V.Workforce

5

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW139.2202119.920220.920231.420241.52025
영업이익100M KRW45.42021-15.62022-18.52023-11.82024-9.32025
순이익100M KRW29.92021-24.72022-28.32023-19.1202416.22025
Item20252024202320222021
자산총계248.2억원254.8억원256억원284.7억원335.2억원
부채총계286.1억원276.5억원258.6억원259억원284.8억원
자본총계-38억원-21.7억원-2.6억원25.7억원50.4억원
매출액1.5억원1.4억원9,490만원19.9억원139.2억원
영업이익-9.3억원-11.8억원-18.5억원-15.6억원45.4억원
순이익16.2억원-19.1억원-28.3억원-24.7억원29.9억원

VII.Financial Ratios

FY2025 basis

-622.42%

영업이익률

1,080.81%

순이익률

6.54%

ROA

ROE

부채비율

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.

와이엔에스 투심보고서 | Alpha Lenz