용인희망학교사랑

비상장계속사업자

yonginheemang

이광상

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

용인희망학교사랑

Business Reg. No. 1358608511 · CEO 이광상

I.Investment Overview

Target용인희망학교사랑 (1358608511)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명용인희망학교사랑
영문명yonginheemang
대표자이광상
사업자등록번호1358608511
법인등록번호1358110180190
설립일2010.04.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW24.4202123.4202223.4202324.4202428.52025
영업이익100M KRW13.3202112.6202211.8202310.520249.22025
순이익100M KRW-12021-1.12022-12023-120240.82025
Item20252024202320222021
자산총계248.8억원294.5억원345.9억원385억원404.3억원
부채총계235.2억원280.1억원330.5억원368.6억원386.9억원
자본총계13.6억원14.4억원15.4억원16.4억원17.4억원
매출액28.5억원24.4억원23.4억원23.4억원24.4억원
영업이익9.2억원10.5억원11.8억원12.6억원13.3억원
순이익8,235만원-9,753만원-1억원-1.1억원-1억원

VI.Financial Ratios

FY2025 basis

32.34%

영업이익률

2.89%

순이익률

0.33%

ROA

6.07%

ROE

1,734.58%

부채비율

5.45%

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.

용인희망학교사랑 투심보고서 | Alpha Lenz