어등산리조트

비상장계속사업자

-

고제철

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

어등산리조트

Business Reg. No. 4088177911 · CEO 고제철

I.Investment Overview

Target어등산리조트 (4088177911)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명어등산리조트
영문명-
대표자고제철
사업자등록번호4088177911
법인등록번호2001110258991
설립일2008.04.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW191.62021260.92022235.72023209.22024213.22025
영업이익100M KRW88.12021146.62022117202376.7202455.62025
순이익100M KRW37.3202189.3202273.3202327.7202426.62025
Item20252024202320222021
자산총계989.3억원962.9억원940.5억원1,224.9억원1,241.4억원
부채총계661.3억원661.6억원666.9억원1,024.6억원1,130.5억원
자본총계327.9억원301.3억원273.6억원200.3억원111억원
매출액213.2억원209.2억원235.7억원260.9억원191.6억원
영업이익55.6억원76.7억원117억원146.6억원88.1억원
순이익26.6억원27.7억원73.3억원89.3억원37.3억원

VI.Financial Ratios

FY2025 basis

26.05%

영업이익률

12.49%

순이익률

2.69%

ROA

8.12%

ROE

201.66%

부채비율

33.15%

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.

어등산리조트 투심보고서 | Alpha Lenz