대하

비상장계속사업자

DAEHA CO., LTD.

이상철

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

대하

Business Reg. No. 6208121813 · CEO 이상철

I.Investment Overview

Target대하 (6208121813)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대하
영문명DAEHA CO., LTD.
대표자이상철
사업자등록번호6208121813
법인등록번호2301110109338
설립일2005.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW141.52021165.92022171.22023155.72024152.72025
영업이익100M KRW120219.920229.8202310.5202492025
순이익100M KRW0.320217.9202210.4202312.520246.82025
Item20252024202320222021
자산총계162.2억원162.1억원164억원178.7억원156억원
부채총계59.8억원66.4억원80.9억원106억원91.2억원
자본총계102.4억원95.6억원83.1억원72.7억원64.8억원
매출액152.7억원155.7억원171.2억원165.9억원141.5억원
영업이익9억원10.5억원9.8억원9.9억원1억원
순이익6.8억원12.5억원10.4억원7.9억원3,220만원

VI.Financial Ratios

FY2025 basis

5.9%

영업이익률

4.44%

순이익률

4.19%

ROA

6.63%

ROE

58.36%

부채비율

63.15%

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.

대하 투심보고서 | Alpha Lenz