대운산업개발

비상장계속사업자

DAEWOON

김한용

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

대운산업개발

Business Reg. No. 6068626379 · CEO 김한용

I.Investment Overview

Target대운산업개발 (6068626379)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대운산업개발
영문명DAEWOON
대표자김한용
사업자등록번호6068626379
법인등록번호1801110738013
설립일2010.11.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW64.920217.5202261.6202333.2202436.12025
영업이익100M KRW42021-7.7202210.52023-2.8202410.22025
순이익100M KRW1.92021-13.22022-6.82023-20.7202424.12025
Item20252024202320222021
자산총계442.3억원457.4억원475.5억원439.2억원307.5억원
부채총계436.8억원476.1억원473.5억원430.4억원284.7억원
자본총계5.4억원-18.7억원2억원8.8억원22.8억원
매출액36.1억원33.2억원61.6억원7.5억원64.9억원
영업이익10.2억원-2.8억원10.5억원-7.7억원4억원
순이익24.1억원-20.7억원-6.8억원-13.2억원1.9억원

VI.Financial Ratios

FY2025 basis

28.33%

영업이익률

66.72%

순이익률

5.45%

ROA

445.54%

ROE

8,071.7%

부채비율

1.22%

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.

대운산업개발 투심보고서 | Alpha Lenz