효자도시개발

비상장계속사업자

HJ Urban Development

윤태신

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

효자도시개발

Business Reg. No. 1088801446 · CEO 윤태신

I.Investment Overview

Target효자도시개발 (1088801446)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명효자도시개발
영문명HJ Urban Development
대표자윤태신
사업자등록번호1088801446
법인등록번호1348110509490
설립일2019.07.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW141.620231,1572024959.92025
영업이익100M KRW-8.72021-7.52022-69.5202392.62024-9.52025
순이익100M KRW-8.72021-82022-75.2202390.12024-13.22025
Item20252024202320222021
자산총계352.9억원951.2억원626.8억원447.3억원354.1억원
부채총계366.2억원951.3억원717억원462.2억원361억원
자본총계-13.3억원-995만원-90.2억원-14.9억원-6.9억원
매출액959.9억원1,157억원141.6억원
영업이익-9.5억원92.6억원-69.5억원-7.5억원-8.7억원
순이익-13.2억원90.1억원-75.2억원-8억원-8.7억원

VI.Financial Ratios

FY2025 basis

-0.99%

영업이익률

-1.37%

순이익률

-3.73%

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.

효자도시개발 투심보고서 | Alpha Lenz