테라개발

비상장계속사업자

tera

최현진

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

테라개발

Business Reg. No. 1178180975 · CEO 최현진

I.Investment Overview

Target테라개발 (1178180975)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명테라개발
영문명tera
대표자최현진
사업자등록번호1178180975
법인등록번호1101114913756
설립일2012.07.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW97.82021643.820221,5212023186.7202402025
영업이익100M KRW-150.7202190.12022446.52023-553.12024-108.12025
순이익100M KRW-229.32021-33.52022232.12023-864.32024-318.52025
Item20252024202320222021
자산총계2,193.3억원2,328.1억원3,095.1억원2,508.6억원1,486.9억원
부채총계3,416.7억원3,233억원3,135.8억원2,781.3억원1,726.1억원
자본총계-1,223.4억원-904.9억원-40.7억원-272.7억원-239.3억원
매출액0원186.7억원1,521억원643.8억원97.8억원
영업이익-108.1억원-553.1억원446.5억원90.1억원-150.7억원
순이익-318.5억원-864.3억원232.1억원-33.5억원-229.3억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-14.52%

ROA

ROE

부채비율

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.

테라개발 투심보고서 | Alpha Lenz