대하실업

비상장계속사업자

DAEHA INDUSTRIAL CO.,LTD.

김진선, 김진운

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

대하실업

Business Reg. No. 1368104828 · CEO 김진선, 김진운

I.Investment Overview

Target대하실업 (1368104828)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대하실업
영문명DAEHA INDUSTRIAL CO.,LTD.
대표자김진선, 김진운
사업자등록번호1368104828
법인등록번호1244110011924
설립일1991.08.01
종업원수12명

V.Workforce

12

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW317.42021333.42022205.52023180.52024159.52025
영업이익100M KRW3.520212.72022-4.82023-10.82024-3.72025
순이익100M KRW3.1202110.42022-4.52023-7.520240.22025
Item20252024202320222021
자산총계214.3억원187.1억원184.2억원206.3억원179.5억원
부채총계140.7억원113.7억원103.3억원120.9억원104.5억원
자본총계73.6억원73.5억원80.9억원85.4억원75.1억원
매출액159.5억원180.5억원205.5억원333.4억원317.4억원
영업이익-3.7억원-10.8억원-4.8억원2.7억원3.5억원
순이익1,506만원-7.5억원-4.5억원10.4억원3.1억원

VII.Financial Ratios

FY2025 basis

-2.35%

영업이익률

0.09%

순이익률

0.07%

ROA

0.2%

ROE

191.17%

부채비율

34.34%

자기자본비율

VIII.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.

대하실업 투심보고서 | Alpha Lenz