대한미디어

비상장계속사업자

DAEHAN MEDIA.CO.LTD

김문기

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

대한미디어

Business Reg. No. 5038162770 · CEO 김문기

I.Investment Overview

Target대한미디어 (5038162770)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대한미디어
영문명DAEHAN MEDIA.CO.LTD
대표자김문기
사업자등록번호5038162770
법인등록번호1701110258253
설립일2003.12.11
종업원수21명

V.Workforce

21

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW155.32021220.62022216.32023232.22024235.62025
영업이익100M KRW2.62021520223.720237.1202413.72025
순이익100M KRW2.32021320223.620235202411.72025
Item20252024202320222021
자산총계249.4억원236.9억원243.2억원250.4억원245.2억원
부채총계127.9억원127억원138.3억원149.2억원146.9억원
자본총계121.6억원109.9억원104.9억원101.2억원98.3억원
매출액235.6억원232.2억원216.3억원220.6억원155.3억원
영업이익13.7억원7.1억원3.7억원5억원2.6억원
순이익11.7억원5억원3.6억원3억원2.3억원

VII.Financial Ratios

FY2025 basis

5.82%

영업이익률

4.97%

순이익률

4.69%

ROA

9.62%

ROE

105.17%

부채비율

48.74%

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.

대한미디어 투심보고서 | Alpha Lenz