케이디엘

비상장

KDL.,Co.Ltd

김종훈

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

케이디엘

Business Reg. No. 1358620742 · CEO 김종훈

I.Investment Overview

Target케이디엘 (1358620742)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이디엘
영문명KDL.,Co.Ltd
대표자김종훈
사업자등록번호1358620742
법인등록번호1358110208463
설립일2012.02.09
종업원수12명

V.Workforce

12

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW548.42021460.52022382.42023339.82024411.82025
영업이익100M KRW46.2202126.3202224.7202312.6202426.32025
순이익100M KRW35.2202119.5202217.620238.4202421.82025
Item20252024202320222021
자산총계184.1억원158억원162억원147억원139.1억원
부채총계48.2억원42억원52.3억원52.9억원61.5억원
자본총계135.9억원116.1억원109.7억원94.1억원77.6억원
매출액411.8억원339.8억원382.4억원460.5억원548.4억원
영업이익26.3억원12.6억원24.7억원26.3억원46.2억원
순이익21.8억원8.4억원17.6억원19.5억원35.2억원

VII.Financial Ratios

FY2025 basis

6.39%

영업이익률

5.29%

순이익률

11.84%

ROA

16.04%

ROE

35.47%

부채비율

73.82%

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.

케이디엘 투심보고서 | Alpha Lenz