에스디와이개발

비상장계속사업자

SDY Housing Co.,Ltd.

박태은

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

에스디와이개발

Business Reg. No. 8188601215 · CEO 박태은

I.Investment Overview

Target에스디와이개발 (8188601215)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스디와이개발
영문명SDY Housing Co.,Ltd.
대표자박태은
사업자등록번호8188601215
법인등록번호1701110718538
설립일2019.04.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW474.12021236.5202232220231,089.32024-22025
영업이익100M KRW94.5202120.8202222.220231172024-48.62025
순이익100M KRW602021-3.120226.8202368.9202443.62025
Item20252024202320222021
자산총계255.8억원398.4억원606.2억원576.1억원710.7억원
부채총계88.9억원275.1억원551.8억원528.6억원660억원
자본총계166.9억원123.2억원54.4억원47.5억원50.6억원
매출액-2억원1,089.3억원322억원236.5억원474.1억원
영업이익-48.6억원117억원22.2억원20.8억원94.5억원
순이익43.6억원68.9억원6.8억원-3.1억원60억원

VI.Financial Ratios

FY2025 basis

2,389.84%

영업이익률

-2,145.25%

순이익률

17.06%

ROA

26.15%

ROE

53.28%

부채비율

65.24%

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.

에스디와이개발 투심보고서 | Alpha Lenz