대봉위더스

비상장계속사업자

DAEBONG WITHUS.,CO.LTD

김진민

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

대봉위더스

Business Reg. No. 4998100325 · CEO 김진민

I.Investment Overview

Target대봉위더스 (4998100325)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대봉위더스
영문명DAEBONG WITHUS.,CO.LTD
대표자김진민
사업자등록번호4998100325
법인등록번호2841110151278
설립일2015.12.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3.52025
영업이익100M KRW-1.92021-3.82022-2.42023-3.62024-10.42025
순이익100M KRW-4.22021-6.42022-5.52023-7.12024-12.52025
Item20252024202320222021
자산총계128.5억원137.5억원137.5억원141.6억원137.2억원
부채총계188.7억원185.2억원178.1억원176.7억원165.9억원
자본총계-60.2억원-47.7억원-40.6억원-35.1억원-28.7억원
매출액3.5억원
영업이익-10.4억원-3.6억원-2.4억원-3.8억원-1.9억원
순이익-12.5억원-7.1억원-5.5억원-6.4억원-4.2억원

VI.Financial Ratios

FY2025 basis

-293.61%

영업이익률

-354.05%

순이익률

-9.76%

ROA

ROE

부채비율

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.