가야도시개발

비상장계속사업자

GAYA CITY DEVELOPMENT

김숙아

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

가야도시개발

Business Reg. No. 3278101844 · CEO 김숙아

I.Investment Overview

Target가야도시개발 (3278101844)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명가야도시개발
영문명GAYA CITY DEVELOPMENT
대표자김숙아
사업자등록번호3278101844
법인등록번호1801111314713
설립일2020.09.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5.42025
영업이익100M KRW-112021-2.52022-2.52023-2.8202413.72025
순이익100M KRW-16.32021-9.42022-11.12023-14.7202437.42025
Item20252024202320222021
자산총계364.1억원309.7억원230.3억원178.4억원173.1억원
부채총계453.1억원361.4억원267.3억원204.2억원189.5억원
자본총계-89억원-51.6억원-37억원-25.9억원-16.4억원
매출액5.4억원
영업이익13.7억원-2.8억원-2.5억원-2.5억원-11억원
순이익37.4억원-14.7억원-11.1억원-9.4억원-16.3억원

VI.Financial Ratios

FY2025 basis

251.62%

영업이익률

686.77%

순이익률

10.26%

ROA

ROE

부채비율

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.

가야도시개발 투심보고서 | Alpha Lenz