대양

비상장계속사업자

Dae Yang

최재관, 박영향

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

대양

Business Reg. No. 1428175051 · CEO 최재관, 박영향

I.Investment Overview

Target대양 (1428175051)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대양
영문명Dae Yang
대표자최재관, 박영향
사업자등록번호1428175051
법인등록번호1345110238342
설립일2014.07.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW114.82021111.820222.820231.420243.72025
영업이익100M KRW33.4202113.52022-4.12023-52024-0.22025
순이익100M KRW17.5202162022-11.22023-10.72024-5.22025
Item20252024202320222021
자산총계205.2억원207.2억원212억원216.5억원334.9억원
부채총계139억원135.7억원129.8억원123.2억원247.6억원
자본총계66.2억원71.5억원82.2억원93.3억원87.3억원
매출액3.7억원1.4억원2.8억원111.8억원114.8억원
영업이익-2,229만원-5억원-4.1억원13.5억원33.4억원
순이익-5.2억원-10.7억원-11.2억원6억원17.5억원

VI.Financial Ratios

FY2025 basis

-6.02%

영업이익률

-141.84%

순이익률

-2.56%

ROA

-7.93%

ROE

209.85%

부채비율

32.27%

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.

대양 투심보고서 | Alpha Lenz