대원이노베이션

비상장계속사업자

Daewon innovation

하상건

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

대원이노베이션

Business Reg. No. 1078190272 · CEO 하상건

I.Investment Overview

Target대원이노베이션 (1078190272)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대원이노베이션
영문명Daewon innovation
대표자하상건
사업자등록번호1078190272
법인등록번호1101112077885
설립일2000.10.01
종업원수19명

V.Workforce

19

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW349.32021405.820223712023404.82024439.42025
영업이익100M KRW21.8202116.9202233.4202331.5202428.52025
순이익100M KRW24.4202119.9202233.4202348202429.32025
Item20252024202320222021
자산총계351.8억원299.2억원294.2억원251.5억원249.2억원
부채총계93.7억원54.5억원86.5억원67.3억원72.8억원
자본총계258억원244.7억원207.7억원184.3억원176.4억원
매출액439.4억원404.8억원371억원405.8억원349.3억원
영업이익28.5억원31.5억원33.4억원16.9억원21.8억원
순이익29.3억원48억원33.4억원19.9억원24.4억원

VII.Financial Ratios

FY2025 basis

6.48%

영업이익률

6.67%

순이익률

8.33%

ROA

11.36%

ROE

36.33%

부채비율

73.35%

자기자본비율

VIII.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.

대원이노베이션 투심보고서 | Alpha Lenz