대경이앤에스

비상장계속사업자

DAEKYUNG E&S

이재홍,이세도

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

대경이앤에스

Business Reg. No. 1358612882 · CEO 이재홍,이세도

I.Investment Overview

Target대경이앤에스 (1358612882)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대경이앤에스
영문명DAEKYUNG E&S
대표자이재홍,이세도
사업자등록번호1358612882
법인등록번호1358110190488
설립일2010.12.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW250.12021277.82022275.62023328.82024320.82025
영업이익100M KRW-7.32021-2.12022-22023-0.72024-1.92025
순이익100M KRW0.920212.520220.920230.920240.42025
Item20252024202320222021
자산총계50.7억원53.4억원50.4억원48.2억원42.9억원
부채총계37.6억원40.8억원38.6억원37.4억원34.6억원
자본총계13억원12.6억원11.7억원10.8억원8.3억원
매출액320.8억원328.8억원275.6억원277.8억원250.1억원
영업이익-1.9억원-7,320만원-2억원-2.1억원-7.3억원
순이익4,308만원8,897만원9,062만원2.5억원8,937만원

VI.Financial Ratios

FY2025 basis

-0.58%

영업이익률

0.13%

순이익률

0.85%

ROA

3.3%

ROE

288.67%

부채비율

25.73%

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.

대경이앤에스 투심보고서 | Alpha Lenz