라온주택

비상장계속사업자

RAON CORPORATION

김승구

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

라온주택

Business Reg. No. 4118178842 · CEO 김승구

I.Investment Overview

Target라온주택 (4118178842)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명라온주택
영문명RAON CORPORATION
대표자김승구
사업자등록번호4118178842
법인등록번호2011110038839
설립일2013.04.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW336.42021219.12022517.92023158.5202420.72025
영업이익100M KRW40.2202113.2202214.82023-26.2202437.52025
순이익100M KRW2320211.820224.72023-29.8202439.52025
Item20252024202320222021
자산총계1,123.1억원798.9억원526.5억원407.7억원515.9억원
부채총계971억원813.7억원469.6억원355.4억원465.5억원
자본총계152.2억원-14.8억원56.9억원52.2억원50.4억원
매출액20.7억원158.5억원517.9억원219.1억원336.4억원
영업이익37.5억원-26.2억원14.8억원13.2억원40.2억원
순이익39.5억원-29.8억원4.7억원1.8억원23억원

VI.Financial Ratios

FY2025 basis

180.9%

영업이익률

190.25%

순이익률

3.51%

ROA

25.93%

ROE

638.12%

부채비율

13.55%

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.

라온주택 투심보고서 | Alpha Lenz