와이엘사이언스

비상장계속사업자

YL Science.Inc.

이연기

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

와이엘사이언스

Business Reg. No. 1138693207 · CEO 이연기

I.Investment Overview

Target와이엘사이언스 (1138693207)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명와이엘사이언스
영문명YL Science.Inc.
대표자이연기
사업자등록번호1138693207
법인등록번호1101115583136
설립일2014.12.08
종업원수21명

V.Workforce

21

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW137.72021107.82022155.62023146.42024169.22025
영업이익100M KRW13.72021-3.6202212.520235.320246.42025
순이익100M KRW19.72021220229.720233.920245.42025
Item20252024202320222021
자산총계196.4억원195.4억원186.8억원181.9억원155.9억원
부채총계124.2억원128.6억원123.9억원128.7억원104.6억원
자본총계72.2억원66.8억원62.9억원53.2억원51.4억원
매출액169.2억원146.4억원155.6억원107.8억원137.7억원
영업이익6.4억원5.3억원12.5억원-3.6억원13.7억원
순이익5.4억원3.9억원9.7억원2억원19.7억원

VII.Financial Ratios

FY2025 basis

3.79%

영업이익률

3.2%

순이익률

2.75%

ROA

7.49%

ROE

171.96%

부채비율

36.77%

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.

와이엘사이언스 투심보고서 | Alpha Lenz