케이디

비상장

KunDo Co.,Ltd

권충화

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

케이디

Business Reg. No. 4098172700 · CEO 권충화

I.Investment Overview

Target케이디 (4098172700)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이디
영문명KunDo Co.,Ltd
대표자권충화
사업자등록번호4098172700
법인등록번호2001110168207
설립일2002.12.27
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW128.92021133.12022127.62023141.62024112.42025
영업이익100M KRW7.2202111.320228.820238.120242.72025
순이익100M KRW7.220219.62022820239.620244.22025
Item20252024202320222021
자산총계102억원99.3억원84.7억원83.3억원68.9억원
부채총계13.5억원14.9억원9.9억원16.6억원11.8억원
자본총계88.6억원84.3억원74.7억원66.7억원57.1억원
매출액112.4억원141.6억원127.6억원133.1억원128.9억원
영업이익2.7억원8.1억원8.8억원11.3억원7.2억원
순이익4.2억원9.6억원8억원9.6억원7.2억원

VII.Financial Ratios

FY2025 basis

2.44%

영업이익률

3.75%

순이익률

4.13%

ROA

4.76%

ROE

15.2%

부채비율

86.81%

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.

케이디 투심보고서 | Alpha Lenz