대광

비상장계속사업자

DAI KWANG

서상금

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

대광

Business Reg. No. 1348688133 · CEO 서상금

I.Investment Overview

Target대광 (1348688133)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대광
영문명DAI KWANG
대표자서상금
사업자등록번호1348688133
법인등록번호1314110275323
설립일2012.04.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,046.32021893.82022917.3202335.22024160.32025
영업이익100M KRW379.12021155.120222722023-53.92024-130.92025
순이익100M KRW280.12021108.620221842023-68.32024-151.52025
Item20252024202320222021
자산총계1,417.8억원1,765억원1,482.1억원911억원1,117.2억원
부채총계934.6억원1,130.2억원779.1억원391.9억원706.8억원
자본총계483.3억원634.7억원703억원519억원410.4억원
매출액160.3억원35.2억원917.3억원893.8억원1,046.3억원
영업이익-130.9억원-53.9억원272억원155.1억원379.1억원
순이익-151.5억원-68.3억원184억원108.6억원280.1억원

VI.Financial Ratios

FY2025 basis

-81.68%

영업이익률

-94.51%

순이익률

-10.68%

ROA

-31.34%

ROE

193.39%

부채비율

34.08%

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.

대광 투심보고서 | Alpha Lenz