조은원대밸브

비상장계속사업자

JOEUN YUANDA VALVE CO., LTD.

염국안

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

조은원대밸브

Business Reg. No. 1268654699 · CEO 염국안

I.Investment Overview

Target조은원대밸브 (1268654699)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명조은원대밸브
영문명JOEUN YUANDA VALVE CO., LTD.
대표자염국안
사업자등록번호1268654699
법인등록번호1342110132251
설립일2012.07.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW182.82021197.32022231.22023142.72024120.22025
영업이익100M KRW10.4202114.4202219.9202312024-10.52025
순이익100M KRW4.6202110.5202213.92023-4.22024-11.92025
Item20252024202320222021
자산총계149.8억원157.1억원163.6억원155.5억원149.9억원
부채총계80.4억원75.9억원78.1억원83.9억원88.9억원
자본총계69.3억원81.2억원85.5억원71.6억원61.1억원
매출액120.2억원142.7억원231.2억원197.3억원182.8억원
영업이익-10.5억원1억원19.9억원14.4억원10.4억원
순이익-11.9억원-4.2억원13.9억원10.5억원4.6억원

VI.Financial Ratios

FY2025 basis

-8.73%

영업이익률

-9.89%

순이익률

-7.94%

ROA

-17.14%

ROE

115.99%

부채비율

46.3%

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.

조은원대밸브 투심보고서 | Alpha Lenz