가온브로드밴드

비상장계속사업자

kaonbroadband CO., LTD.

전대석

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

가온브로드밴드

Business Reg. No. 8108101860 · CEO 전대석

I.Investment Overview

Target가온브로드밴드 (8108101860)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명가온브로드밴드
영문명kaonbroadband CO., LTD.
대표자전대석
사업자등록번호8108101860
법인등록번호1311110597921
설립일2020.07.03
종업원수141명

V.Workforce

141

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,145.320212,349.320221,927.620231,807.520242,002.32025
영업이익100M KRW204.92021162.32022-135.32023-354.220241072025
순이익100M KRW183.32021136.72022-177.52023-428.82024154.22025
Item20252024202320222021
자산총계1,452.4억원1,727.6억원2,083.9억원1,857.2억원1,288.3억원
부채총계1,057.5억원1,486.9억원1,414.4억원1,010.2억원578.1억원
자본총계394.9억원240.7억원669.5억원847억원710.3억원
매출액2,002.3억원1,807.5억원1,927.6억원2,349.3억원2,145.3억원
영업이익107억원-354.2억원-135.3억원162.3억원204.9억원
순이익154.2억원-428.8억원-177.5억원136.7억원183.3억원

VII.Financial Ratios

FY2025 basis

5.35%

영업이익률

7.7%

순이익률

10.62%

ROA

39.04%

ROE

267.8%

부채비율

27.19%

자기자본비율

VIII.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.

가온브로드밴드 투심보고서 | Alpha Lenz