대양종합개발

비상장계속사업자

DAEYANG OVERLL DEVELOPMENT CO., LTD

김충남

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

대양종합개발

Business Reg. No. 1318637426 · CEO 김충남

I.Investment Overview

Target대양종합개발 (1318637426)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대양종합개발
영문명DAEYANG OVERLL DEVELOPMENT CO., LTD
대표자김충남
사업자등록번호1318637426
법인등록번호1201110610578
설립일2012.05.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6.820195.920227.5202323.120242.82025
영업이익100M KRW0.82019-3.120220.720234.92024-53.82025
순이익100M KRW1.520190.82022-9.520230.12024-6.22025
Item20252024202320222019
자산총계368.2억원454.1억원423.7억원395.1억원209.2억원
부채총계188.2억원267.8억원224.9억원199.4억원11.9억원
자본총계180.1억원186.3억원198.7억원195.8억원197.4억원
매출액2.8억원23.1억원7.5억원5.9억원6.8억원
영업이익-53.8억원4.9억원7,383만원-3.1억원8,287만원
순이익-6.2억원670만원-9.5억원7,689만원1.5억원

VI.Financial Ratios

FY2025 basis

-1,914.78%

영업이익률

-222.09%

순이익률

-1.69%

ROA

-3.46%

ROE

104.48%

부채비율

48.9%

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.

대양종합개발 투심보고서 | Alpha Lenz