더원건설산업

비상장계속사업자

the one

임규현

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

더원건설산업

Business Reg. No. 4688101918 · CEO 임규현

I.Investment Overview

Target더원건설산업 (4688101918)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더원건설산업
영문명the one
대표자임규현
사업자등록번호4688101918
법인등록번호1244110267296
설립일2020.05.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW20.92021265.8202247.8202310.320245.92025
영업이익100M KRW4.8202172.32022-5.52023-1.720241.82025
순이익100M KRW-4.1202146.520220.32023-6.120240.12025
Item20252024202320222021
자산총계214.7억원216.9억원208억원232억원248.9억원
부채총계176억원178.4억원163.3억원187.7억원251.1억원
자본총계38.6억원38.6억원44.7억원44.4억원-2.2억원
매출액5.9억원10.3억원47.8억원265.8억원20.9억원
영업이익1.8억원-1.7억원-5.5억원72.3억원4.8억원
순이익852만원-6.1억원3,115만원46.5억원-4.1억원

VI.Financial Ratios

FY2025 basis

30.96%

영업이익률

1.45%

순이익률

0.04%

ROA

0.22%

ROE

455.6%

부채비율

18%

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.

더원건설산업 투심보고서 | Alpha Lenz