코아랜드디앤씨

비상장계속사업자

CORELANDDNC

김형석

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

코아랜드디앤씨

Business Reg. No. 7478701832 · CEO 김형석

I.Investment Overview

Target코아랜드디앤씨 (7478701832)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코아랜드디앤씨
영문명CORELANDDNC
대표자김형석
사업자등록번호7478701832
법인등록번호1313110232458
설립일2020.04.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW572021189.52022492.220230.420242.72025
영업이익100M KRW-92.9202140.72022147.42023-7.72024-1.92025
순이익100M KRW-101.7202129.120221242023-22.420240.82025
Item20252024202320222021
자산총계152.4억원161억원320.4억원296.4억원133.9억원
부채총계122.6억원132억원269억원369억원235.5억원
자본총계29.8억원29억원51.4억원-72.6억원-101.7억원
매출액2.7억원3,744만원492.2억원189.5억원57억원
영업이익-1.9억원-7.7억원147.4억원40.7억원-92.9억원
순이익8,194만원-22.4억원124억원29.1억원-101.7억원

VI.Financial Ratios

FY2025 basis

-68.88%

영업이익률

30.39%

순이익률

0.54%

ROA

2.75%

ROE

410.87%

부채비율

19.57%

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.

코아랜드디앤씨 투심보고서 | Alpha Lenz