열린창조교육

비상장계속사업자

YeolinChangJo KyoYook Co.Ltd

이명운

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

열린창조교육

Business Reg. No. 2148892091 · CEO 이명운

I.Investment Overview

Target열린창조교육 (2148892091)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명열린창조교육
영문명YeolinChangJo KyoYook Co.Ltd
대표자이명운
사업자등록번호2148892091
법인등록번호1101114806399
설립일2012.02.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.6202113.9202215.2202316.6202413.72025
영업이익100M KRW-0.82021-0.72022-0.52023-0.620240.62025
순이익100M KRW-0.72021-0.62022-0.52023-0.520240.52025
Item20252024202320222021
자산총계180.6억원198.9억원217.6억원234억원249.8억원
부채총계172.1억원189.9억원208억원223.9억원239.1억원
자본총계8.6억원9.1억원9.6억원10.1억원10.7억원
매출액13.7억원16.6억원15.2억원13.9억원14.6억원
영업이익5,941만원-5,898만원-5,114만원-7,214만원-7,704만원
순이익5,012만원-5,015만원-5,308만원-6,109만원-6,704만원

VI.Financial Ratios

FY2025 basis

4.34%

영업이익률

3.67%

순이익률

0.28%

ROA

5.85%

ROE

2,008.15%

부채비율

4.74%

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.

열린창조교육 투심보고서 | Alpha Lenz