케이엔디

비상장계속사업자

K&D

김현순

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

케이엔디

Business Reg. No. 1228603034 · CEO 김현순

I.Investment Overview

Target케이엔디 (1228603034)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이엔디
영문명K&D
대표자김현순
사업자등록번호1228603034
법인등록번호1201110483496
설립일2008.12.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1432021128.92022198.42023210.7202485.82025
영업이익100M KRW1.32021-32.22022-17202336.82024-10.82025
순이익100M KRW2.32021-33.82022-19.4202331.32024-14.12025
Item20252024202320222021
자산총계268.1억원299.8억원314.2억원172.7억원170.3억원
부채총계160.4억원178억원223.7억원123.4억원87.3억원
자본총계107.7억원121.8억원90.5억원49.2억원83.1억원
매출액85.8억원210.7억원198.4억원128.9억원143억원
영업이익-10.8억원36.8억원-17억원-32.2억원1.3억원
순이익-14.1억원31.3억원-19.4억원-33.8억원2.3억원

VI.Financial Ratios

FY2025 basis

-12.62%

영업이익률

-16.42%

순이익률

-5.26%

ROA

-13.09%

ROE

148.93%

부채비율

40.17%

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.

케이엔디 투심보고서 | Alpha Lenz