수원청년주택대우케이원제9호위탁관리부동산투자회사

비상장계속사업자

Suwon Youth Housing Daewoo K-1 9th Real Estate Investment Trust

권혁준

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

수원청년주택대우케이원제9호위탁관리부동산투자회사

Business Reg. No. 8968601520 · CEO 권혁준

I.Investment Overview

Target수원청년주택대우케이원제9호위탁관리부동산투자회사 (8968601520)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수원청년주택대우케이원제9호위탁관리부동산투자회사
영문명Suwon Youth Housing Daewoo K-1 9th Real Estate Investment Trust
대표자권혁준
사업자등록번호8968601520
법인등록번호1101117192365
설립일2019.08.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6.3202212.4202313.32024142025
영업이익100M KRW-4.42021-25.22022-12.22023-10.62024102025
순이익100M KRW-4.42021-38.72022-18.12023-16.6202420.82025
Item20252024202320222021
자산총계1,527.8억원1,550.5억원1,565.2억원1,511.2억원1,031.1억원
부채총계1,344.1억원1,345.9억원1,344억원1,271.9억원753.2억원
자본총계183.7억원204.5억원221.2억원239.3억원277.9억원
매출액14억원13.3억원12.4억원6.3억원
영업이익10억원-10.6억원-12.2억원-25.2억원-4.4억원
순이익20.8억원-16.6억원-18.1억원-38.7억원-4.4억원

VI.Financial Ratios

FY2025 basis

71.73%

영업이익률

149.35%

순이익률

1.36%

ROA

11.35%

ROE

731.69%

부채비율

12.02%

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.

수원청년주택대우케이원제9호위탁관리부동산투자회사 투심보고서 | Alpha Lenz