다안에스테이트

비상장계속사업자

DAAN ESTATE CO., LTD

고동환

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

다안에스테이트

Business Reg. No. 2208702622 · CEO 고동환

I.Investment Overview

Target다안에스테이트 (2208702622)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다안에스테이트
영문명DAAN ESTATE CO., LTD
대표자고동환
사업자등록번호2208702622
법인등록번호1101113141788
설립일2005.01.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.420211.220226.920237.820247.92025
영업이익100M KRW-32021-2.320223.32023420244.22025
순이익100M KRW0.620212.4202231.420238.420242.32025
Item20252024202320222021
자산총계588억원525.1억원482.2억원434.4억원420.4억원
부채총계474.7억원475.8억원420.5억원432.2억원420억원
자본총계113.3억원49.4억원61.8억원2.2억원3,807만원
매출액7.9억원7.8억원6.9억원1.2억원2.4억원
영업이익4.2억원4억원3.3억원-2.3억원-3억원
순이익2.3억원8.4억원31.4억원2.4억원5,661만원

VI.Financial Ratios

FY2025 basis

52.94%

영업이익률

29.74%

순이익률

0.4%

ROA

2.07%

ROE

418.81%

부채비율

19.27%

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.

다안에스테이트 투심보고서 | Alpha Lenz