대방하우징

비상장계속사업자

DAEBANG HOUSING

김지현

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

대방하우징

Business Reg. No. 1288690880 · CEO 김지현

I.Investment Overview

Target대방하우징 (1288690880)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대방하우징
영문명DAEBANG HOUSING
대표자김지현
사업자등록번호1288690880
법인등록번호2850110245022
설립일2013.06.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,543.120211,236.82022113.420231,939.820244,933.92025
영업이익100M KRW203.22021124.92022-52.22023220.220241,437.22025
순이익100M KRW122.1202157.62022-100.3202378.120249592025
Item20252024202320222021
자산총계3,970.6억원5,315.6억원4,315.9억원3,432억원3,536.5억원
부채총계2,754.1억원5,058.1억원4,136.5억원3,152.3억원3,114.4억원
자본총계1,216.5억원257.5억원179.4억원279.7억원422.1억원
매출액4,933.9억원1,939.8억원113.4억원1,236.8억원1,543.1억원
영업이익1,437.2억원220.2억원-52.2억원124.9억원203.2억원
순이익959억원78.1억원-100.3억원57.6억원122.1억원

VI.Financial Ratios

FY2025 basis

29.13%

영업이익률

19.44%

순이익률

24.15%

ROA

78.83%

ROE

226.4%

부채비율

30.64%

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.

대방하우징 투심보고서 | Alpha Lenz