거원산업

비상장계속사업자

geowonindustry

선상우

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

거원산업

Business Reg. No. 4088177740 · CEO 선상우

I.Investment Overview

Target거원산업 (4088177740)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명거원산업
영문명geowonindustry
대표자선상우
사업자등록번호4088177740
법인등록번호2052110027266
설립일2008.04.15
종업원수28명

V.Workforce

28

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW254.92021282.920221852023164.62024141.82025
영업이익100M KRW-9.9202110.5202211.920239.1202452025
순이익100M KRW8.120234.1202425.82025
Item20252024202320222021
자산총계133.5억원196.2억원204.7억원195.2억원204.8억원
부채총계32.4억원120.9억원133.2억원131.9억원149.9억원
자본총계101.1억원75.3억원71.6억원63.3억원54.9억원
매출액141.8억원164.6억원185억원282.9억원254.9억원
영업이익5억원9.1억원11.9억원10.5억원-9.9억원
순이익25.8억원4.1억원8.1억원

VII.Financial Ratios

FY2025 basis

3.55%

영업이익률

18.19%

순이익률

19.3%

ROA

25.49%

ROE

32.04%

부채비율

75.74%

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.

거원산업 투심보고서 | Alpha Lenz