대방개발기업

비상장계속사업자

Daebang Development Co.,Ltd

허민

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

대방개발기업

Business Reg. No. 2768800115 · CEO 허민

I.Investment Overview

Target대방개발기업 (2768800115)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대방개발기업
영문명Daebang Development Co.,Ltd
대표자허민
사업자등록번호2768800115
법인등록번호2850110296512
설립일2015.06.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW740.220212,134.520221,959.820232,031.620242,168.42025
영업이익100M KRW47.12021201.520221102023126.12024260.62025
순이익100M KRW4.62021152.1202233.5202339.22024163.72025
Item20252024202320222021
자산총계1,154.2억원1,814.3억원1,514.8억원1,721.1억원1,774.5억원
부채총계720.1억원1,544억원1,283.6억원1,523.4억원1,728.9억원
자본총계434.1억원270.4억원231.2억원197.7억원45.6억원
매출액2,168.4억원2,031.6억원1,959.8억원2,134.5억원740.2억원
영업이익260.6억원126.1억원110억원201.5억원47.1억원
순이익163.7억원39.2억원33.5억원152.1억원4.6억원

VI.Financial Ratios

FY2025 basis

12.02%

영업이익률

7.55%

순이익률

14.19%

ROA

37.72%

ROE

165.88%

부채비율

37.61%

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.

대방개발기업 투심보고서 | Alpha Lenz