화성동탄피에프브이

비상장계속사업자

HwaSeongdongtanPFV

김동익

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

화성동탄피에프브이

Business Reg. No. 7648602159 · CEO 김동익

I.Investment Overview

Target화성동탄피에프브이 (7648602159)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명화성동탄피에프브이
영문명HwaSeongdongtanPFV
대표자김동익
사업자등록번호7648602159
법인등록번호1101117832606
설립일2021.03.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW402202472025
영업이익100M KRW-0.92021-1.82022-2.4202320.92024-66.72025
순이익100M KRW-1.12021-1.72022-2.42023-2.82024-58.22025
Item20252024202320222021
자산총계2,943.7억원3,034.3억원2,581.9억원1,810.1억원1,158.4억원
부채총계2,959.8억원2,992.2억원2,537.1억원1,762.9억원1,109.5억원
자본총계-16.2억원42억원44.8억원47.2억원48.9억원
매출액7억원402억원
영업이익-66.7억원20.9억원-2.4억원-1.8억원-8,544만원
순이익-58.2억원-2.8억원-2.4억원-1.7억원-1.1억원

VI.Financial Ratios

FY2025 basis

-949.97%

영업이익률

-828.64%

순이익률

-1.98%

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.

화성동탄피에프브이 투심보고서 | Alpha Lenz