코시아개발

비상장계속사업자

KOSIA DEVELOPMENT CO.,LTD.

강성호

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

코시아개발

Business Reg. No. 3448802148 · CEO 강성호

I.Investment Overview

Target코시아개발 (3448802148)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코시아개발
영문명KOSIA DEVELOPMENT CO.,LTD.
대표자강성호
사업자등록번호3448802148
법인등록번호2301110345908
설립일2021.02.08
종업원수5명

V.Workforce

5

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW63.12024940.32025
영업이익100M KRW-7.72021-93.72022-8.32023-3.42024127.92025
순이익100M KRW-9.32021-115.82022-50.62023-62202455.32025
Item20252024202320222021
자산총계1,001.6억원849.6억원584.3억원417.1억원346.8억원
부채총계1,181억원1,084.3억원757억원539.2억원353.1억원
자본총계-179.4억원-234.7억원-172.7억원-122.1억원-6.3억원
매출액940.3억원63.1억원
영업이익127.9억원-3.4억원-8.3억원-93.7억원-7.7억원
순이익55.3억원-62억원-50.6억원-115.8억원-9.3억원

VII.Financial Ratios

FY2025 basis

13.6%

영업이익률

5.88%

순이익률

5.52%

ROA

ROE

부채비율

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.

코시아개발 투심보고서 | Alpha Lenz