진우개발

비상장

jinwoo develop co.

서민기

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

진우개발

Business Reg. No. 6088164689 · CEO 서민기

I.Investment Overview

Target진우개발 (6088164689)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명진우개발
영문명jinwoo develop co.
대표자서민기
사업자등록번호6088164689
법인등록번호1943110018382
설립일2006.11.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.52021312022305.5202323.7202417.32025
영업이익100M KRW0.220214.9202222.320230.720240.62025
순이익100M KRW0.320214.9202221.520238.620240.52025
Item20252024202320222021
자산총계259.4억원250.2억원348.6억원549억원471.8억원
부채총계220.1억원211.4억원313.7억원535.6억원463.3억원
자본총계39.3억원38.8억원34.9억원13.3억원8.4억원
매출액17.3억원23.7억원305.5억원31억원4,967만원
영업이익6,061만원7,181만원22.3억원4.9억원2,410만원
순이익5,171만원8.6억원21.5억원4.9억원2,740만원

VI.Financial Ratios

FY2025 basis

3.5%

영업이익률

2.99%

순이익률

0.2%

ROA

1.32%

ROE

560.46%

부채비율

15.14%

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.

진우개발 투심보고서 | Alpha Lenz