조우

비상장계속사업자

ZHAO YU

GU KE

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

조우

Business Reg. No. 2378801327 · CEO GU KE

I.Investment Overview

Target조우 (2378801327)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명조우
영문명ZHAO YU
대표자GU KE
사업자등록번호2378801327
법인등록번호1201111006338
설립일2019.06.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW70.6202171.72022-720231.7202415.72025
영업이익100M KRW17.3202121.72022-92023-6.520242.32025
순이익100M KRW2.520218.82022-26.52023-22.62024-5.72025
Item20252024202320222021
자산총계249.7억원253.1억원266.5억원282.5억원312.1억원
부채총계278억원275.8억원266.5억원256.1억원294.4억원
자본총계-28.3억원-22.7억원-796만원26.4억원17.7억원
매출액15.7억원1.7억원-7억원71.7억원70.6억원
영업이익2.3억원-6.5억원-9억원21.7억원17.3억원
순이익-5.7억원-22.6억원-26.5억원8.8억원2.5억원

VI.Financial Ratios

FY2025 basis

14.39%

영업이익률

-36.04%

순이익률

-2.26%

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.

조우 투심보고서 | Alpha Lenz