대아산업

비상장계속사업자

DAEA INDUSTRIAL CO.,LTD.

고창회

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

대아산업

Business Reg. No. 4118113849 · CEO 고창회

I.Investment Overview

Target대아산업 (4118113849)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대아산업
영문명DAEA INDUSTRIAL CO.,LTD.
대표자고창회
사업자등록번호4118113849
법인등록번호2011110009020
설립일1996.08.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW177.72021195.72022337.22023384.62024298.32025
영업이익100M KRW2.520216.1202216.6202322.220247.92025
순이익100M KRW0.320213.3202212.12023-16.920241.72025
Item20252024202320222021
자산총계232.2억원202.3억원229.8억원188억원168.4억원
부채총계183.5억원155.2억원162억원160억원143.7억원
자본총계48.8억원47.1억원67.8억원28억원24.7억원
매출액298.3억원384.6억원337.2억원195.7억원177.7억원
영업이익7.9억원22.2억원16.6억원6.1억원2.5억원
순이익1.7억원-16.9억원12.1억원3.3억원3,114만원

VI.Financial Ratios

FY2025 basis

2.66%

영업이익률

0.56%

순이익률

0.72%

ROA

3.42%

ROE

375.95%

부채비율

21.01%

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.

대아산업 투심보고서 | Alpha Lenz