신안관광개발

비상장계속사업자

everis golf & resort

정재하

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

신안관광개발

Business Reg. No. 1338130614 · CEO 정재하

I.Investment Overview

Target신안관광개발 (1338130614)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신안관광개발
영문명everis golf & resort
대표자정재하
사업자등록번호1338130614
법인등록번호1349110010859
설립일1996.10.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW175.42021191.62022140.72023129.8202482.32025
영업이익100M KRW58202145.320222.82023-9.52024-53.72025
순이익100M KRW41.2202135.22022-71202312.52024-192025
Item20252024202320222021
자산총계1,587.1억원1,585.6억원1,601.7억원1,746.3억원1,753.1억원
부채총계1,353.7억원1,333.2억원1,361.8억원1,345.9억원1,388억원
자본총계233.3억원252.4억원239.9억원400.3억원365.1억원
매출액82.3억원129.8억원140.7억원191.6억원175.4억원
영업이익-53.7억원-9.5억원2.8억원45.3억원58억원
순이익-19억원12.5억원-71억원35.2억원41.2억원

VI.Financial Ratios

FY2025 basis

-65.32%

영업이익률

-23.14%

순이익률

-1.2%

ROA

-8.16%

ROE

580.13%

부채비율

14.7%

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.

신안관광개발 투심보고서 | Alpha Lenz