범양케이원제7호천안두정기업형임대주택위탁관리부동산투자회사

비상장계속사업자

Bumyang K-1 Cheonan Dujeong Rental house REIT Co,Ltd

채기욱

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

범양케이원제7호천안두정기업형임대주택위탁관리부동산투자회사

Business Reg. No. 1448136791 · CEO 채기욱

I.Investment Overview

Target범양케이원제7호천안두정기업형임대주택위탁관리부동산투자회사 (1448136791)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명범양케이원제7호천안두정기업형임대주택위탁관리부동산투자회사
영문명Bumyang K-1 Cheonan Dujeong Rental house REIT Co,Ltd
대표자채기욱
사업자등록번호1448136791
법인등록번호1101116456423
설립일2017.07.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW50.4202140202224.3202324.5202425.62025
Item20252024202320222021
자산총계1,622.1억원1,651.9억원1,684.8억원1,721.7억원1,812.7억원
부채총계1,433.6억원1,428.5억원1,426.3억원1,430.6억원1,481.2억원
자본총계188.5억원223.4억원258.5억원291억원331.5억원
매출액25.6억원24.5억원24.3억원40억원50.4억원
영업이익
순이익

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

ROA

ROE

760.64%

부채비율

11.62%

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.

범양케이원제7호천안두정기업형임대주택위탁관리부동산투자회사 투심보고서 | Alpha Lenz