킹스데일

비상장계속사업자

Kings Dale Co.,Ltd.

김종해

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

킹스데일

Business Reg. No. 3038157100 · CEO 김종해

I.Investment Overview

Target킹스데일 (3038157100)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명킹스데일
영문명Kings Dale Co.,Ltd.
대표자김종해
사업자등록번호3038157100
법인등록번호1511110036553
설립일2010.01.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW166.62021171.62022160.62023153.22024143.22025
영업이익100M KRW101.6202197.2202281.2202372.5202464.72025
순이익100M KRW75.7202166.1202259.2202347.4202442.62025
Item20252024202320222021
자산총계1,510.5억원1,415.4억원1,411.6억원1,473.6억원1,397.2억원
부채총계442.7억원486.8억원539.3억원618.9억원598.9억원
자본총계1,067.8억원928.5억원872.3억원854.7억원798.3억원
매출액143.2억원153.2억원160.6억원171.6억원166.6억원
영업이익64.7억원72.5억원81.2억원97.2억원101.6억원
순이익42.6억원47.4억원59.2억원66.1억원75.7억원

VI.Financial Ratios

FY2025 basis

45.19%

영업이익률

29.72%

순이익률

2.82%

ROA

3.98%

ROE

41.46%

부채비율

70.69%

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.

킹스데일 투심보고서 | Alpha Lenz