경원실업

비상장계속사업자

Kyung Won company limited

홍승우

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

경원실업

Business Reg. No. 3018174855 · CEO 홍승우

I.Investment Overview

Target경원실업 (3018174855)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명경원실업
영문명Kyung Won company limited
대표자홍승우
사업자등록번호3018174855
법인등록번호1501110079512
설립일2004.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW140.92021128.62022104.2202399.2202490.62025
영업이익100M KRW56.7202142.820227.820235.720240.62025
순이익100M KRW94.5202131.52022-92023-10202415.32025
Item20252024202320222021
자산총계1,052.3억원1,088.3억원1,164억원1,166.3억원1,130.1억원
부채총계472억원465.6억원496.3억원489.6억원485억원
자본총계580.3억원622.7억원667.7억원676.7억원645.1억원
매출액90.6억원99.2억원104.2억원128.6억원140.9억원
영업이익6,476만원5.7억원7.8억원42.8억원56.7억원
순이익15.3억원-10억원-9억원31.5억원94.5억원

VI.Financial Ratios

FY2025 basis

0.71%

영업이익률

16.92%

순이익률

1.46%

ROA

2.64%

ROE

81.34%

부채비율

55.15%

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.

경원실업 투심보고서 | Alpha Lenz