고은디앤씨

비상장계속사업자

GOEUND&C CORPORATION

이종명

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

고은디앤씨

Business Reg. No. 2698602047 · CEO 이종명

I.Investment Overview

Target고은디앤씨 (2698602047)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명고은디앤씨
영문명GOEUND&C CORPORATION
대표자이종명
사업자등록번호2698602047
법인등록번호1701110790255
설립일2020.10.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW38.32021113.720221.520234.520244.52025
영업이익100M KRW9.6202142.82022-6.82023-3.62024-1.72025
순이익100M KRW4.32021292022-12.12023-9.62024-7.52025
Item20252024202320222021
자산총계171.5억원175.2억원172.3억원180.7억원165.4억원
부채총계163.6억원159.8억원147.3억원143.6억원157.3억원
자본총계7.9억원15.4억원25억원37.1억원8.1억원
매출액4.5억원4.5억원1.5억원113.7억원38.3억원
영업이익-1.7억원-3.6억원-6.8억원42.8억원9.6억원
순이익-7.5억원-9.6억원-12.1억원29억원4.3억원

VI.Financial Ratios

FY2025 basis

-38.4%

영업이익률

-165.34%

순이익률

-4.37%

ROA

-94.9%

ROE

2,073.18%

부채비율

4.6%

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.

고은디앤씨 투심보고서 | Alpha Lenz