다산베아체컨트리클럽

비상장계속사업자

Dasan Beache Country Club Co.,Ltd.

이애자

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

다산베아체컨트리클럽

Business Reg. No. 3848100421 · CEO 이애자

I.Investment Overview

Target다산베아체컨트리클럽 (3848100421)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다산베아체컨트리클럽
영문명Dasan Beache Country Club Co.,Ltd.
대표자이애자
사업자등록번호3848100421
법인등록번호2053110009733
설립일2016.06.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1602021192.62022161.8202313620241282025
영업이익100M KRW68.5202193.4202256.9202331.9202421.82025
순이익100M KRW52202171.2202229.7202311.720249.12025
Item20252024202320222021
자산총계1,357.6억원1,275.9억원1,275.7억원1,209.8억원981.2억원
부채총계831.9억원744.6억원756.2억원720억원718.9억원
자본총계525.7억원531.3억원519.5억원489.8억원262.3억원
매출액128억원136억원161.8억원192.6억원160억원
영업이익21.8억원31.9억원56.9억원93.4억원68.5억원
순이익9.1억원11.7억원29.7억원71.2억원52억원

VI.Financial Ratios

FY2025 basis

17.03%

영업이익률

7.13%

순이익률

0.67%

ROA

1.74%

ROE

158.26%

부채비율

38.72%

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.

다산베아체컨트리클럽 투심보고서 | Alpha Lenz