가온신소재

비상장계속사업자

GAON NEW MATERIALS CO.,LTD.

양기제

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

가온신소재

Business Reg. No. 1318648049 · CEO 양기제

I.Investment Overview

Target가온신소재 (1318648049)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명가온신소재
영문명GAON NEW MATERIALS CO.,LTD.
대표자양기제
사업자등록번호1318648049
법인등록번호1201110657489
설립일2013.05.02
종업원수37명

V.Workforce

37

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW109.420212832022414.72023249.52024402.52025
영업이익100M KRW3.9202115.7202215.32023-7.3202419.42025
순이익100M KRW2.220211220229.720236.52025
Item20252024202320222021
자산총계429.8억원392.5억원332억원159.1억원122.4억원
부채총계358.3억원350.2억원269.8억원133.3억원101.1억원
자본총계71.5억원42.4억원62.2억원25.8억원21.3억원
매출액402.5억원249.5억원414.7억원283억원109.4억원
영업이익19.4억원-7.3억원15.3억원15.7억원3.9억원
순이익6.5억원9.7억원12억원2.2억원

VII.Financial Ratios

FY2025 basis

4.82%

영업이익률

1.62%

순이익률

1.52%

ROA

9.1%

ROE

500.85%

부채비율

16.64%

자기자본비율

VIII.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.

가온신소재 투심보고서 | Alpha Lenz