대흥코리아

비상장계속사업자

DAEHEUNG KOREA CO., LTD

서장석

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

대흥코리아

Business Reg. No. 2058127317 · CEO 서장석

I.Investment Overview

Target대흥코리아 (2058127317)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대흥코리아
영문명DAEHEUNG KOREA CO., LTD
대표자서장석
사업자등록번호2058127317
법인등록번호1101110885917
설립일1992.08.21
종업원수26명

V.Workforce

26

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2242021231.92022213.32023191.72024161.62025
영업이익100M KRW3.320212.42022-18.8202312.120247.82025
순이익100M KRW1.220211.12022-2920231.420243.82025
Item20252024202320222021
자산총계224.5억원197.7억원154.6억원166.7억원134.6억원
부채총계220.6억원203.5억원175.8억원158.4억원127억원
자본총계3.9억원-5.9억원-21.2억원8.3억원7.7억원
매출액161.6억원191.7억원213.3억원231.9억원224억원
영업이익7.8억원12.1억원-18.8억원2.4억원3.3억원
순이익3.8억원1.4억원-29억원1.1억원1.2억원

VII.Financial Ratios

FY2025 basis

4.85%

영업이익률

2.35%

순이익률

1.69%

ROA

98.39%

ROE

5,707.18%

부채비율

1.72%

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.

대흥코리아 투심보고서 | Alpha Lenz