케이디개발

비상장계속사업자

KD개발

김안식

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

케이디개발

Business Reg. No. 1148677573 · CEO 김안식

I.Investment Overview

Target케이디개발 (1148677573)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이디개발
영문명KD개발
대표자김안식
사업자등록번호1148677573
법인등록번호1101114207357
설립일2009.10.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW54.720222232023777.52024767.12025
영업이익100M KRW-4.82021-53.42022-235.62023-436.92024521.92025
순이익100M KRW-24.52021-90.22022-234.62023-435.62024523.12025
Item20252024202320222021
자산총계1,440.9억원1,788.7억원1,310.7억원979.9억원749.7억원
부채총계3,506.4억원3,331.1억원2,417.4억원1,852.1억원1,531.8억원
자본총계-2,065.6억원-1,542.4억원-1,106.8억원-872.2억원-782억원
매출액767.1억원777.5억원223억원54.7억원
영업이익521.9억원-436.9억원-235.6억원-53.4억원-4.8억원
순이익523.1억원-435.6억원-234.6억원-90.2억원-24.5억원

VI.Financial Ratios

FY2025 basis

68.04%

영업이익률

68.2%

순이익률

36.31%

ROA

ROE

부채비율

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.

케이디개발 투심보고서 | Alpha Lenz