늘푸른개발

비상장계속사업자

evergreen development

조화자

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

늘푸른개발

Business Reg. No. 1218183025 · CEO 조화자

I.Investment Overview

Target늘푸른개발 (1218183025)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명늘푸른개발
영문명evergreen development
대표자조화자
사업자등록번호1218183025
법인등록번호1201110422056
설립일2007.01.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW69.920194202077.120210.520241.12025
영업이익100M KRW29.42019-0.8202031.420210.42024-1.62025
순이익100M KRW18.1201921.7202024.82021-32024212025
Item20252024202120202019
자산총계759.2억원717.3억원161.4억원173.9억원179.1억원
부채총계687.7억원624.8억원47.7억원84.9억원111.8억원
자본총계71.5억원92.5억원113.8억원88.9억원67.3억원
매출액1.1억원4,800만원77.1억원4억원69.9억원
영업이익-1.6억원3,694만원31.4억원-8,175만원29.4억원
순이익21억원-3억원24.8억원21.7억원18.1억원

VI.Financial Ratios

FY2025 basis

-152.27%

영업이익률

1,947.53%

순이익률

2.77%

ROA

29.43%

ROE

962.14%

부채비율

9.41%

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.

늘푸른개발 투심보고서 | Alpha Lenz