대흥유통

비상장계속사업자

DAE HEUNG CIRCULATION

박상준

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

대흥유통

Business Reg. No. 1078139052 · CEO 박상준

I.Investment Overview

Target대흥유통 (1078139052)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대흥유통
영문명DAE HEUNG CIRCULATION
대표자박상준
사업자등록번호1078139052
법인등록번호1101110571251
설립일1988.05.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3.220213.820223.520234.520244.22025
영업이익100M KRW-02021-0.120220.82023020240.12025
순이익100M KRW-2.92021-5.52022-4.62023-25.22024-5.22025
Item20252024202320222021
자산총계339.5억원214.2억원189.2억원191.2억원184.1억원
부채총계198.1억원211.6억원161.3억원158.8억원146.1억원
자본총계141.4억원2.6억원27.8억원32.4억원37.9억원
매출액4.2억원4.5억원3.5억원3.8억원3.2억원
영업이익524만원391만원8,313만원-840만원-422만원
순이익-5.2억원-25.2억원-4.6억원-5.5억원-2.9억원

VI.Financial Ratios

FY2025 basis

1.24%

영업이익률

-124.37%

순이익률

-1.54%

ROA

-3.7%

ROE

140.07%

부채비율

41.66%

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.

대흥유통 투심보고서 | Alpha Lenz