대연

비상장계속사업자

DAE YEON

김대호

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

대연

Business Reg. No. 1228604367 · CEO 김대호

I.Investment Overview

Target대연 (1228604367)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대연
영문명DAE YEON
대표자김대호
사업자등록번호1228604367
법인등록번호1201110490665
설립일2009.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,682.120213,172.520223,29020233,235.820243,275.32025
영업이익100M KRW470.12021481.42022288.12023217.52024142.82025
순이익100M KRW375.72021408.12022241.42023180.22024108.52025
Item20252024202320222021
자산총계1,185.8억원1,197억원1,188.2억원993.3억원920.4억원
부채총계168.7억원228.4억원299.8억원246.3억원196.3억원
자본총계1,017.1억원968.6억원888.4억원747억원724.1억원
매출액3,275.3억원3,235.8억원3,290억원3,172.5억원2,682.1억원
영업이익142.8억원217.5억원288.1억원481.4억원470.1억원
순이익108.5억원180.2억원241.4억원408.1억원375.7억원

VI.Financial Ratios

FY2025 basis

4.36%

영업이익률

3.31%

순이익률

9.15%

ROA

10.67%

ROE

16.59%

부채비율

85.77%

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.

대연 투심보고서 | Alpha Lenz