대원축산

비상장계속사업자

Daewon

이종필

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

대원축산

Business Reg. No. 4108637130 · CEO 이종필

I.Investment Overview

Target대원축산 (4108637130)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대원축산
영문명Daewon
대표자이종필
사업자등록번호4108637130
법인등록번호2001110293583
설립일2010.03.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW97.12021296.920222942023329.42024360.42025
영업이익100M KRW6.2202112.8202217.3202315.9202414.12025
순이익100M KRW2.420217.520227.62023920247.92025
Item20252024202320222021
자산총계171.9억원166.5억원160.6억원165.3억원131.3억원
부채총계126.4억원128.9억원132.1억원144.3억원119.9억원
자본총계45.5억원37.6억원28.6억원20.9억원11.4억원
매출액360.4억원329.4억원294억원296.9억원97.1억원
영업이익14.1억원15.9억원17.3억원12.8억원6.2억원
순이익7.9억원9억원7.6억원7.5억원2.4억원

VI.Financial Ratios

FY2025 basis

3.91%

영업이익률

2.19%

순이익률

4.6%

ROA

17.37%

ROE

277.82%

부채비율

26.47%

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.

대원축산 투심보고서 | Alpha Lenz