수도권서부자원순환센터

비상장계속사업자

Metropolitan west recycling center

김열환

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

수도권서부자원순환센터

Business Reg. No. 1368111921 · CEO 김열환

I.Investment Overview

Target수도권서부자원순환센터 (1368111921)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수도권서부자원순환센터
영문명Metropolitan west recycling center
대표자김열환
사업자등록번호1368111921
법인등록번호1101111038292
설립일1994.05.19
종업원수59명

V.Workforce

59

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW210.12021183.72022161.72023176.62024199.12025
영업이익100M KRW92.3202166.4202243.2202347.4202462.92025
순이익100M KRW77.7202165.1202242.9202343202453.92025
Item20252024202320222021
자산총계579.3억원511.4억원471억원444.3억원379.8억원
부채총계52.8억원38.8억원41.5억원47.6억원48.3억원
자본총계526.5억원472.5억원429.5억원396.6억원331.5억원
매출액199.1억원176.6억원161.7억원183.7억원210.1억원
영업이익62.9억원47.4억원43.2억원66.4억원92.3억원
순이익53.9억원43억원42.9억원65.1억원77.7억원

VII.Financial Ratios

FY2025 basis

31.6%

영업이익률

27.1%

순이익률

9.31%

ROA

10.25%

ROE

10.03%

부채비율

90.89%

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.

수도권서부자원순환센터 투심보고서 | Alpha Lenz