도현개발

비상장계속사업자

dohyunco.ltd

김상욱

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

도현개발

Business Reg. No. 1308643982 · CEO 김상욱

I.Investment Overview

Target도현개발 (1308643982)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명도현개발
영문명dohyunco.ltd
대표자김상욱
사업자등록번호1308643982
법인등록번호1211110189093
설립일2009.07.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2782021393.62022330.72023207.32024261.42025
영업이익100M KRW14.920215.5202222.7202315.2202411.32025
순이익100M KRW-0.32021-11.1202218.520235.120245.92025
Item20252024202320222021
자산총계214.7억원192.1억원170.9억원169.3억원203.6억원
부채총계106.8억원90억원74억원90.9억원114.1억원
자본총계107.9억원102억원96.9억원78.4억원89.5억원
매출액261.4억원207.3억원330.7억원393.6억원278억원
영업이익11.3억원15.2억원22.7억원5.5억원14.9억원
순이익5.9억원5.1억원18.5억원-11.1억원-3,155만원

VI.Financial Ratios

FY2025 basis

4.32%

영업이익률

2.25%

순이익률

2.74%

ROA

5.46%

ROE

98.93%

부채비율

50.27%

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.

도현개발 투심보고서 | Alpha Lenz