엔디케이

비상장계속사업자

NDK. Co., LTD

김재학

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

엔디케이

Business Reg. No. 5138167199 · CEO 김재학

I.Investment Overview

Target엔디케이 (5138167199)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엔디케이
영문명NDK. Co., LTD
대표자김재학
사업자등록번호5138167199
법인등록번호1752110035977
설립일2012.01.04
종업원수25명

V.Workforce

25

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW430.32021399.82022409.52023367.52024360.72025
영업이익100M KRW21.820219.7202219.9202313.5202412.92025
순이익100M KRW19.620218.1202224.620237.320248.32025
Item20252024202320222021
자산총계341.2억원330.5억원340.8억원354.7억원430억원
부채총계144억원141.6억원159.2억원197.6억원237.4억원
자본총계197.2억원188.9억원181.6억원157억원192.6억원
매출액360.7억원367.5억원409.5억원399.8억원430.3억원
영업이익12.9억원13.5억원19.9억원9.7억원21.8억원
순이익8.3억원7.3억원24.6억원8.1억원19.6억원

VII.Financial Ratios

FY2025 basis

3.59%

영업이익률

2.3%

순이익률

2.43%

ROA

4.2%

ROE

73.02%

부채비율

57.8%

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.

엔디케이 투심보고서 | Alpha Lenz