대림

비상장계속사업자

Daelim Co., Ltd.

정인

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

대림

Business Reg. No. 1108130979 · CEO 정인

I.Investment Overview

Target대림 (1108130979)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대림
영문명Daelim Co., Ltd.
대표자정인
사업자등록번호1108130979
법인등록번호1101111081093
설립일1994.10.01
종업원수4명

V.Shareholders

As of 2024.12.31 · post-deal reflects dilution from the new investment (est.)

Shareholding

  • 이해욱52.30%
  • (재)대림문화재단6.20%
  • 학교법인 대림학원2.70%
  • (재)대림수암장학문화재단0.60%
  • 이해승0.50%
  • Others37.70%
ShareholderRelationSharesPrePost
이해욱본인5,501,67952.30%52.30%
(재)대림문화재단비영리법인652,7896.20%6.20%
학교법인 대림학원비영리법인285,5992.70%2.70%
(재)대림수암장학문화재단비영리법인61,0000.60%0.60%
이해승54,6280.50%0.50%

VI.Key Executives

NameTitleCareer
이해욱회장콜롬비아대학원 응용통계학(석사)
성명기상무서울대학교 산업공학(박사) (前)한진
김준범상무영남대학교 건축공학 (前)DL이앤씨㈜
이용천상무연세대학교 법학 (前)DL이앤씨
정재호감사건국대학교 신문방송학 (現)DL㈜
배원복부회장랭커스터대학원 MBA(석사) (前)DL㈜ 대표이사
박경열부사장서울대학교 경영학 (前)LG전자㈜
김택중CEO부문 대표연세대학원 경제학(석사) (前)에이블현대호텔앤리조트㈜
한상욱전무Duke 대학교 MBA(석사) (前)롤랜드버거
김영훈전무국민대학교 국제통상학 (現)DL에너지㈜
나재현상무고려대학교 건축공학(前)DL이앤씨㈜
이병현상무서강대학원 재무관리(석사) (現)폴리미래㈜
이경모상무서울대학교 경영학(석사) (前)DL이앤씨

VII.Workforce

4

Current headcount · 2026.06 as of

VIII.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW17,070.4202318,273.82024
영업이익100M KRW813.82023929.12024
순이익100M KRW763.32023855.72024
Item20242023
자산총계27,553.9억원28,172.8억원
부채총계8,511.5억원9,756.9억원
자본총계19,042.4억원18,415.9억원
매출액18,273.8억원17,070.4억원
영업이익929.1억원813.8억원
순이익855.7억원763.3억원

IX.Financial Ratios

FY2024 basis

5.08%

영업이익률

4.68%

순이익률

12.48%

매출총이익률

3.11%

ROA

4.49%

ROE

44.7%

부채비율

142.62%

유동비율

69.11%

자기자본비율

7.05%

매출액증가율

8,563원

EPS(원)

X.Audit Opinion

FY-endOpinionAuditor
2024.12.31적정의견삼일회계법인
2024.12.31적정의견안진회계법인
2023.12.31적정삼일회계법인
2023.12.31적정안진회계법인
2022.12.31적정안진회계법인

XI.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.

대림 투심보고서 | Alpha Lenz