대림제5호천안원성동기업형임대위탁관리부동산투자회사

비상장계속사업자

Daelim No.5 Cheonan Wonseong NEWSTAY REIT Co., Ltd

서길원

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

대림제5호천안원성동기업형임대위탁관리부동산투자회사

Business Reg. No. 3708600636 · CEO 서길원

I.Investment Overview

Target대림제5호천안원성동기업형임대위탁관리부동산투자회사 (3708600636)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대림제5호천안원성동기업형임대위탁관리부동산투자회사
영문명Daelim No.5 Cheonan Wonseong NEWSTAY REIT Co., Ltd
대표자서길원
사업자등록번호3708600636
법인등록번호1101116260486
설립일2016.12.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
Item20252024202320222021
자산총계2,619.8억원2,509.8억원2,532.2억원2,497.2억원1,126.4억원
부채총계2,394.7억원2,203.5억원2,161.3억원2,115억원736억원
자본총계225.2억원306.3억원370.9억원382.2억원390.4억원
매출액0원
영업이익
순이익

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

ROA

ROE

1,063.54%

부채비율

8.59%

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.

대림제5호천안원성동기업형임대위탁관리부동산투자회사 투심보고서 | Alpha Lenz