은성종합개발

비상장

Eunsung General Development Co., Ltd

김후곤

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

은성종합개발

Business Reg. No. 3528801970 · CEO 김후곤

I.Investment Overview

Target은성종합개발 (3528801970)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명은성종합개발
영문명Eunsung General Development Co., Ltd
대표자김후곤
사업자등록번호3528801970
법인등록번호2844110115781
설립일2020.07.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW78.8202120.12022184.62023125.3202492.52025
영업이익100M KRW22.720211202240.8202318.1202424.62025
순이익100M KRW162021-6.5202225.1202318202414.22025
Item20252024202320222021
자산총계288.9억원204.2억원198억원271.2억원170.2억원
부채총계220.7억원147.2억원159억원257.2억원151.5억원
자본총계68.3억원57.1억원39.1억원13.9억원18.7억원
매출액92.5억원125.3억원184.6억원20.1억원78.8억원
영업이익24.6억원18.1억원40.8억원9,669만원22.7억원
순이익14.2억원18억원25.1억원-6.5억원16억원

VI.Financial Ratios

FY2025 basis

26.56%

영업이익률

15.32%

순이익률

4.9%

ROA

20.75%

ROE

323.33%

부채비율

23.62%

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.

은성종합개발 투심보고서 | Alpha Lenz