천일산업개발

비상장계속사업자

Chunil Development Company

조제선,김용빈

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

천일산업개발

Business Reg. No. 8488600255 · CEO 조제선,김용빈

I.Investment Overview

Target천일산업개발 (8488600255)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천일산업개발
영문명Chunil Development Company
대표자조제선,김용빈
사업자등록번호8488600255
법인등록번호1341110426739
설립일2015.12.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.520211020228.720236.820245.62025
영업이익100M KRW-0.220214.120222.920230.920240.52025
순이익100M KRW-1.420210.22022-2.12023-3.82024-3.82025
Item20252024202320222021
자산총계126.1억원126.1억원126.6억원126.4억원127.3억원
부채총계128.3억원124.5억원127.2억원124.9억원125.9억원
자본총계-2.2억원1.6억원-5,702만원1.5억원1.3억원
매출액5.6억원6.8억원8.7억원10억원1.5억원
영업이익4,797만원9,234만원2.9억원4.1억원-2,138만원
순이익-3.8억원-3.8억원-2.1억원1,985만원-1.4억원

VI.Financial Ratios

FY2025 basis

8.54%

영업이익률

-67.42%

순이익률

-3%

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.

천일산업개발 투심보고서 | Alpha Lenz