신대동국제물류

비상장계속사업자

SINDAEDONG INTERNATIONAL LOGISTICS CO., LTD

박해광

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

신대동국제물류

Business Reg. No. 1258147114 · CEO 박해광

I.Investment Overview

Target신대동국제물류 (1258147114)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신대동국제물류
영문명SINDAEDONG INTERNATIONAL LOGISTICS CO., LTD
대표자박해광
사업자등록번호1258147114
법인등록번호1313110047295
설립일2003.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW137.6202191.72022118.8202381.4202491.82025
영업이익100M KRW19.8202120.2202227.520237.3202414.52025
순이익100M KRW14.8202112202213.72023-14.1202426.52025
Item20252024202320222021
자산총계202.2억원504.9억원520.5억원229.8억원229.2억원
부채총계137억원466.2억원467.8억원190.8억원202.1억원
자본총계65.2억원38.7억원52.8억원39억원27억원
매출액91.8억원81.4억원118.8억원91.7억원137.6억원
영업이익14.5억원7.3억원27.5억원20.2억원19.8억원
순이익26.5억원-14.1억원13.7억원12억원14.8억원

VI.Financial Ratios

FY2025 basis

15.84%

영업이익률

28.82%

순이익률

13.08%

ROA

40.6%

ROE

210.34%

부채비율

32.22%

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.

신대동국제물류 투심보고서 | Alpha Lenz