대석개발

비상장계속사업자

DAESEOK

김지상

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

대석개발

Business Reg. No. 3068135992 · CEO 김지상

I.Investment Overview

Target대석개발 (3068135992)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대석개발
영문명DAESEOK
대표자김지상
사업자등록번호3068135992
법인등록번호1601110085004
설립일1999.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW82.82021104.22022100.7202361.6202448.62025
영업이익100M KRW14.9202121.2202219202312.3202410.42025
순이익100M KRW10.2202114.1202211.6202311.1202411.72025
Item20252024202320222021
자산총계220.3억원223.2억원234.4억원209.7억원184.7억원
부채총계105억원124.6억원146.8억원133.8억원122.7억원
자본총계115.3억원98.6억원87.6억원76억원61.9억원
매출액48.6억원61.6억원100.7억원104.2억원82.8억원
영업이익10.4억원12.3억원19억원21.2억원14.9억원
순이익11.7억원11.1억원11.6억원14.1억원10.2억원

VI.Financial Ratios

FY2025 basis

21.44%

영업이익률

24.05%

순이익률

5.3%

ROA

10.13%

ROE

91.06%

부채비율

52.34%

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.

대석개발 투심보고서 | Alpha Lenz