대륜

비상장계속사업자

(JU)DAERUN

김영한

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

대륜

Business Reg. No. 6088143909 · CEO 김영한

I.Investment Overview

Target대륜 (6088143909)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대륜
영문명(JU)DAERUN
대표자김영한
사업자등록번호6088143909
법인등록번호1901110043866
설립일2003.01.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.220211.820222.220232.3202422025
영업이익100M KRW-0.42021-0.52022-0.32023-0.32024-0.52025
순이익100M KRW42202152202240.6202335.6202426.22025
Item20252024202320222021
자산총계707.5억원681.2억원645.6억원615.3억원577.1억원
부채총계72.9억원72.9억원73억원83.2억원97.1억원
자본총계634.5억원608.3억원572.6억원532.1억원480.1억원
매출액2억원2.3억원2.2억원1.8억원2.2억원
영업이익-4,912만원-2,540만원-2,838만원-5,092만원-4,437만원
순이익26.2억원35.6억원40.6억원52억원42억원

VI.Financial Ratios

FY2025 basis

-24.29%

영업이익률

1,297.61%

순이익률

3.71%

ROA

4.14%

ROE

11.49%

부채비율

89.69%

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.

대륜 투심보고서 | Alpha Lenz