대흥석재

비상장계속사업자

DAEHEUNG STONE

신준섭

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

대흥석재

Business Reg. No. 3138132713 · CEO 신준섭

I.Investment Overview

Target대흥석재 (3138132713)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대흥석재
영문명DAEHEUNG STONE
대표자신준섭
사업자등록번호3138132713
법인등록번호1645110023846
설립일2014.10.27
종업원수19명

V.Workforce

19

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW156.42021168.52022184.32023119.12024163.92025
영업이익100M KRW10.3202111.4202223.9202310.5202414.42025
순이익100M KRW8.520218.1202219.620234.4202414.82025
Item20252024202320222021
자산총계154.7억원166.2억원157.2억원138.9억원128.6억원
부채총계73.3억원95.3억원90.6억원90.1억원88억원
자본총계81.4억원71억원66.6억원48.7억원40.6억원
매출액163.9억원119.1억원184.3억원168.5억원156.4억원
영업이익14.4억원10.5억원23.9억원11.4억원10.3억원
순이익14.8억원4.4억원19.6억원8.1억원8.5억원

VII.Financial Ratios

FY2025 basis

8.8%

영업이익률

9.04%

순이익률

9.58%

ROA

18.2%

ROE

90.05%

부채비율

52.62%

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.

대흥석재 투심보고서 | Alpha Lenz