케이디에프

비상장계속사업자

KDF CO., LTD

김영일

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

케이디에프

Business Reg. No. 3128612761 · CEO 김영일

I.Investment Overview

Target케이디에프 (3128612761)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이디에프
영문명KDF CO., LTD
대표자김영일
사업자등록번호3128612761
법인등록번호1648110051982
설립일2009.12.23
종업원수139명

V.Workforce

139

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW746.820211,146.420221,103.320231,314.920241,417.52025
영업이익100M KRW-45.5202156.32022-20.6202335.8202434.92025
순이익100M KRW-662021412022-66.82023142024102025
Item20252024202320222021
자산총계984.9억원847.3억원817.2억원702.5억원723.1억원
부채총계772.4억원663.4억원719.5억원554.8억원614억원
자본총계212.5억원183.9억원97.7억원147.7억원109.1억원
매출액1,417.5억원1,314.9억원1,103.3억원1,146.4억원746.8억원
영업이익34.9억원35.8억원-20.6억원56.3억원-45.5억원
순이익10억원14억원-66.8억원41억원-66억원

VII.Financial Ratios

FY2025 basis

2.46%

영업이익률

0.71%

순이익률

1.02%

ROA

4.72%

ROE

363.41%

부채비율

21.58%

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.

케이디에프 투심보고서 | Alpha Lenz