케이에스디

비상장계속사업자

KSD Co., LTD

이재구

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

케이에스디

Business Reg. No. 1248182307 · CEO 이재구

I.Investment Overview

Target케이에스디 (1248182307)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이에스디
영문명KSD Co., LTD
대표자이재구
사업자등록번호1248182307
법인등록번호1348110058025
설립일2001.04.01
종업원수28명

V.Workforce

28

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW190.82021241.62022221.92023190.92024208.32025
영업이익100M KRW23.5202162.7202235.9202344202432.72025
순이익100M KRW0.4202152.4202231.2202343.5202428.42025
Item20252024202320222021
자산총계568.8억원529.9억원485.1억원455.6억원410.5억원
부채총계25.2억원22.3억원25.4억원31.1억원36.9억원
자본총계543.6억원507.6억원459.6억원424.5억원373.6억원
매출액208.3억원190.9억원221.9억원241.6억원190.8억원
영업이익32.7억원44억원35.9억원62.7억원23.5억원
순이익28.4억원43.5억원31.2억원52.4억원3,992만원

VII.Financial Ratios

FY2025 basis

15.68%

영업이익률

13.62%

순이익률

4.99%

ROA

5.22%

ROE

4.63%

부채비율

95.58%

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.

케이에스디 투심보고서 | Alpha Lenz