씨케이디앤씨

비상장계속사업자

CKD&C

천명갑, 김윤희

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

씨케이디앤씨

Business Reg. No. 5028623352 · CEO 천명갑, 김윤희

I.Investment Overview

Target씨케이디앤씨 (5028623352)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명씨케이디앤씨
영문명CKD&C
대표자천명갑, 김윤희
사업자등록번호5028623352
법인등록번호1701110487787
설립일2013.03.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1272022947.62023990.120241,062.32025
영업이익100M KRW-61.32021-952022166.82023216.6202470.92025
순이익100M KRW-147.72021-172.3202292.52023159.6202419.22025
Item20252024202320222021
자산총계1,600.1억원1,139.7억원1,181.8억원1,387.3억원1,150.6억원
부채총계1,689.4억원1,248.3억원1,449.9억원1,748억원1,339억원
자본총계-89.4억원-108.6억원-268.2억원-360.7억원-188.4억원
매출액1,062.3억원990.1억원947.6억원127억원
영업이익70.9억원216.6억원166.8억원-95억원-61.3억원
순이익19.2억원159.6억원92.5억원-172.3억원-147.7억원

VI.Financial Ratios

FY2025 basis

6.67%

영업이익률

1.81%

순이익률

1.2%

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.

씨케이디앤씨 투심보고서 | Alpha Lenz