대교에듀캠프

비상장계속사업자

DaekyoEducamp

서명원

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

대교에듀캠프

Business Reg. No. 1198198281 · CEO 서명원

I.Investment Overview

Target대교에듀캠프 (1198198281)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대교에듀캠프
영문명DaekyoEducamp
대표자서명원
사업자등록번호1198198281
법인등록번호1101113670597
설립일2007.05.02
종업원수255명

V.Workforce

255

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW480.42024547.32025
영업이익100M KRW-28.42024-9.62025
순이익100M KRW-37.42024-36.42025
Item2025202420232022
자산총계275억원254.6억원316.7억원375.8억원
부채총계178.5억원140.4억원164.5억원193억원
자본총계96.4억원114.2억원152.2억원182.8억원
매출액547.3억원480.4억원
영업이익-9.6억원-28.4억원
순이익-36.4억원-37.4억원

VII.Financial Ratios

FY2025 basis

-1.75%

영업이익률

-6.65%

순이익률

-13.23%

ROA

-37.73%

ROE

185.1%

부채비율

35.08%

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.

대교에듀캠프 투심보고서 | Alpha Lenz