대재에너지

비상장계속사업자

Daejae energy Co., Ltd

안동환

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

대재에너지

Business Reg. No. 1278635661 · CEO 안동환

I.Investment Overview

Target대재에너지 (1278635661)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대재에너지
영문명Daejae energy Co., Ltd
대표자안동환
사업자등록번호1278635661
법인등록번호2846110015060
설립일2011.11.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW150.22021172.12022160.42023157.62024160.62025
영업이익100M KRW17.2202122202211.820238.520245.92025
순이익100M KRW10.5202114.320227.320239.6202412.42025
Item20252024202320222021
자산총계447.8억원449.2억원426.9억원442.2억원458억원
부채총계134억원147.8억원135.1억원157.6억원187.8억원
자본총계313.8억원301.4억원291.8억원284.5억원270.2억원
매출액160.6억원157.6억원160.4억원172.1억원150.2억원
영업이익5.9억원8.5억원11.8억원22억원17.2억원
순이익12.4억원9.6억원7.3억원14.3억원10.5억원

VI.Financial Ratios

FY2025 basis

3.66%

영업이익률

7.73%

순이익률

2.77%

ROA

3.96%

ROE

42.7%

부채비율

70.07%

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.

대재에너지 투심보고서 | Alpha Lenz