대원석유

비상장계속사업자

daewonoil

이동근,조재환

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

대원석유

Business Reg. No. 5088100371 · CEO 이동근,조재환

I.Investment Overview

Target대원석유 (5088100371)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대원석유
영문명daewonoil
대표자이동근,조재환
사업자등록번호5088100371
법인등록번호1711110000273
설립일1971.07.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,049.320212,597.320222,116.820231,831.620241,685.22025
영업이익100M KRW14.3202121.220228.7202310.520241.42025
순이익100M KRW8.8202110.320223.120231.820248.62025
Item20252024202320222021
자산총계504.1억원545억원541.4억원554.9억원520.6억원
부채총계261.3억원313.3억원310.4억원324.5억원296.2억원
자본총계242.8억원231.7억원231억원230.4억원224.4억원
매출액1,685.2억원1,831.6억원2,116.8억원2,597.3억원2,049.3억원
영업이익1.4억원10.5억원8.7억원21.2억원14.3억원
순이익8.6억원1.8억원3.1억원10.3억원8.8억원

VI.Financial Ratios

FY2025 basis

0.08%

영업이익률

0.51%

순이익률

1.71%

ROA

3.55%

ROE

107.64%

부채비율

48.16%

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.

대원석유 투심보고서 | Alpha Lenz