천룡종합개발

비상장계속사업자

CHUNRYONG COUNTRY CLUB

윤진동

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

천룡종합개발

Business Reg. No. 1028125209 · CEO 윤진동

I.Investment Overview

Target천룡종합개발 (1028125209)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명천룡종합개발
영문명CHUNRYONG COUNTRY CLUB
대표자윤진동
사업자등록번호1028125209
법인등록번호1101110226773
설립일1978.03.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW237.32021249.42022227.42023215.42024204.82025
영업이익100M KRW64.6202181.5202250.1202337.8202436.42025
순이익100M KRW49.3202146.6202256.2202330.3202433.52025
Item20252024202320222021
자산총계828.3억원808.7억원717.1억원708.9억원704억원
부채총계829.6억원842.8억원781.6억원829.6억원868.6억원
자본총계-1.3억원-34.2억원-64.5억원-120.7억원-164.7억원
매출액204.8억원215.4억원227.4억원249.4억원237.3억원
영업이익36.4억원37.8억원50.1억원81.5억원64.6억원
순이익33.5억원30.3억원56.2억원46.6억원49.3억원

VI.Financial Ratios

FY2025 basis

17.77%

영업이익률

16.38%

순이익률

4.05%

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.

천룡종합개발 투심보고서 | Alpha Lenz