대흥건설

비상장계속사업자

Dae Heung Construction ㏇, Ltd.

김경주 김성범 김성훈

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

대흥건설

Business Reg. No. 1208137891 · CEO 김경주 김성범 김성훈

I.Investment Overview

Target대흥건설 (1208137891)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대흥건설
영문명Dae Heung Construction ㏇, Ltd.
대표자김경주 김성범 김성훈
사업자등록번호1208137891
법인등록번호1101110559215
설립일1988.01.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,070.22021353.92022142.72023211.2202449.72025
영업이익100M KRW61.5202124.120227.7202313.92024-22025
순이익100M KRW45.1202123.6202216.820232720242.32025
Item20252024202320222021
자산총계304.3억원357.3억원422.3억원392.5억원536.5억원
부채총계9.1억원64.3억원76.3억원25.5억원161.2억원
자본총계295.3억원293억원345.9억원367.1억원375.4억원
매출액49.7억원211.2억원142.7억원353.9억원1,070.2억원
영업이익-2억원13.9억원7.7억원24.1억원61.5억원
순이익2.3억원27억원16.8억원23.6억원45.1억원

VI.Financial Ratios

FY2025 basis

-4.12%

영업이익률

4.57%

순이익률

0.75%

ROA

0.77%

ROE

3.07%

부채비율

97.02%

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.

대흥건설 투심보고서 | Alpha Lenz