더프레임종합건설

비상장계속사업자

THE FRAME&C

최석환

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

더프레임종합건설

Business Reg. No. 1448125367 · CEO 최석환

I.Investment Overview

Target더프레임종합건설 (1448125367)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더프레임종합건설
영문명THE FRAME&C
대표자최석환
사업자등록번호1448125367
법인등록번호1311110374270
설립일2014.05.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW148.92021124.22022202.92023307.42024238.72025
영업이익100M KRW-12.12021-6.4202213.2202312.920248.62025
순이익100M KRW-9.52021-4.5202213.820237.520248.42025
Item20252024202320222021
자산총계272.4억원249.9억원267.2억원238.9억원230.4억원
부채총계195.4억원181.2억원206.1억원191.6억원178.6억원
자본총계77억원68.7억원61.1억원47.3억원51.8억원
매출액238.7억원307.4억원202.9억원124.2억원148.9억원
영업이익8.6억원12.9억원13.2억원-6.4억원-12.1억원
순이익8.4억원7.5억원13.8억원-4.5억원-9.5억원

VI.Financial Ratios

FY2025 basis

3.6%

영업이익률

3.51%

순이익률

3.07%

ROA

10.87%

ROE

253.63%

부채비율

28.28%

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.

더프레임종합건설 투심보고서 | Alpha Lenz