천안노태공원개발

비상장계속사업자

Cheonannotaeparkdevelopment Co.,Ltd

하헌우, 최성문

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

천안노태공원개발

Business Reg. No. 7538600262 · CEO 하헌우, 최성문

I.Investment Overview

Target천안노태공원개발 (7538600262)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천안노태공원개발
영문명Cheonannotaeparkdevelopment Co.,Ltd
대표자하헌우, 최성문
사업자등록번호7538600262
법인등록번호1615110188049
설립일2015.10.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,057.320222,603.820233,4892024-452025
영업이익100M KRW-24.62021229.52022441.42023563.52024-36.22025
순이익100M KRW-94.320211562022314.12023432.32024-9.92025
Item20252024202320222021
자산총계659.3억원2,481.2억원1,293.5억원2,049.5억원1,202.5억원
부채총계45.7억원1,857.7억원1,102.4억원2,172.4억원1,481.4억원
자본총계613.6억원623.5억원191.2억원-122.9억원-278.9억원
매출액-45억원3,489억원2,603.8억원2,057.3억원
영업이익-36.2억원563.5억원441.4억원229.5억원-24.6억원
순이익-9.9억원432.3억원314.1억원156억원-94.3억원

VI.Financial Ratios

FY2025 basis

80.36%

영업이익률

22.06%

순이익률

-1.51%

ROA

-1.62%

ROE

7.45%

부채비율

93.06%

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.

천안노태공원개발 투심보고서 | Alpha Lenz