대주

비상장계속사업자

DAEJU CO. , LTD

김창희

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

대주

Business Reg. No. 1288107218 · CEO 김창희

I.Investment Overview

Target대주 (1288107218)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대주
영문명DAEJU CO. , LTD
대표자김창희
사업자등록번호1288107218
법인등록번호1156110004661
설립일1989.09.29
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW261.920212622022231.92023254.82024137.12025
영업이익100M KRW6.320218.220225.320230.7202411.62025
순이익100M KRW0.8202195.82022-13.9202442.22025
Item20252024202320222021
자산총계817.8억원840.4억원852억원709.5억원704.5억원
부채총계390.6억원370.7억원368.4억원387.9억원408.6억원
자본총계427.2억원469.7억원483.6억원321.6억원296억원
매출액137.1억원254.8억원231.9억원262억원261.9억원
영업이익11.6억원6,643만원5.3억원8.2억원6.3억원
순이익42.2억원-13.9억원95.8억원7,961만원

VII.Financial Ratios

FY2025 basis

8.43%

영업이익률

30.77%

순이익률

5.16%

ROA

9.87%

ROE

91.43%

부채비율

52.24%

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.

대주 투심보고서 | Alpha Lenz