케이씨에이

비상장계속사업자

KOREA CONSULTING & AUDITING CO.LTD

문대원

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

케이씨에이

Business Reg. No. 1148188624 · CEO 문대원

I.Investment Overview

Target케이씨에이 (1148188624)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이씨에이
영문명KOREA CONSULTING & AUDITING CO.LTD
대표자문대원
사업자등록번호1148188624
법인등록번호1101111690604
설립일1999.04.30
종업원수214명

V.Workforce

214

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW305.82021364.12022358.42023360.22024306.12025
영업이익100M KRW44.9202149.8202262.52023532024-12.52025
순이익100M KRW44202148.1202263.3202351.6202417.82025
Item20252024202320222021
자산총계356억원346.3억원296.4억원242.2억원185.6억원
부채총계75.5억원79.9억원54.1억원61.3억원52.4억원
자본총계280.5억원266.4억원242.3억원181억원133.1억원
매출액306.1억원360.2억원358.4억원364.1억원305.8억원
영업이익-12.5억원53억원62.5억원49.8억원44.9억원
순이익17.8억원51.6억원63.3억원48.1억원44억원

VII.Financial Ratios

FY2025 basis

-4.07%

영업이익률

5.81%

순이익률

4.99%

ROA

6.34%

ROE

26.92%

부채비율

78.79%

자기자본비율

VIII.R&D Activity

YearProjectsPapersPatents
2019100

IX.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.

케이씨에이 투심보고서 | Alpha Lenz