육남위드유

비상장계속사업자

YOKNAMWITHYOU CO.,LTD

이종만

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

육남위드유

Business Reg. No. 6088195372 · CEO 이종만

I.Investment Overview

Target육남위드유 (6088195372)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명육남위드유
영문명YOKNAMWITHYOU CO.,LTD
대표자이종만
사업자등록번호6088195372
법인등록번호1942110203381
설립일2012.08.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW29.4202270.820232.320241.12025
영업이익100M KRW-3.72021-12.220226.12023-7.42025
순이익100M KRW-6.52021-14.320220.62023-7.72025
Item20252024202320222021
자산총계562.4억원568.6억원542.2억원289.6억원196.4억원
부채총계624.5억원623억원551.5억원299.6억원192억원
자본총계-62.2억원-54.5억원-9.4억원-10억원4.4억원
매출액1.1억원2.3억원70.8억원29.4억원
영업이익-7.4억원6.1억원-12.2억원-3.7억원
순이익-7.7억원5,959만원-14.3억원-6.5억원

VI.Financial Ratios

FY2025 basis

-646.58%

영업이익률

-677.15%

순이익률

-1.37%

ROA

ROE

부채비율

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.

육남위드유 투심보고서 | Alpha Lenz