효원산업개발

비상장계속사업자

HW

김순섭

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

효원산업개발

Business Reg. No. 1278179761 · CEO 김순섭

I.Investment Overview

Target효원산업개발 (1278179761)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명효원산업개발
영문명HW
대표자김순섭
사업자등록번호1278179761
법인등록번호1158110008338
설립일2003.03.04
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23.9202133202233.5202335.1202435.42025
영업이익100M KRW7.320216.6202213.4202313.2202412.52025
순이익100M KRW1.4202159.52022-92023-9.22024-5.82025
Item20252024202320222021
자산총계1,031억원959.7억원886.5억원784.4억원675.2억원
부채총계938.6억원861.5억원779.1억원668.1억원618.4억원
자본총계92.4억원98.1억원107.4억원116.3억원56.9억원
매출액35.4억원35.1억원33.5억원33억원23.9억원
영업이익12.5억원13.2억원13.4억원6.6억원7.3억원
순이익-5.8억원-9.2억원-9억원59.5억원1.4억원

VII.Financial Ratios

FY2025 basis

35.37%

영업이익률

-16.31%

순이익률

-0.56%

ROA

-6.25%

ROE

1,016.03%

부채비율

8.96%

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.

효원산업개발 투심보고서 | Alpha Lenz