도시미학더밸류

비상장계속사업자

THE VALUE DEVELOPER Co.Ltd.

김한옥

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

도시미학더밸류

Business Reg. No. 6288600379 · CEO 김한옥

I.Investment Overview

Target도시미학더밸류 (6288600379)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명도시미학더밸류
영문명THE VALUE DEVELOPER Co.Ltd.
대표자김한옥
사업자등록번호6288600379
법인등록번호1101116103214
설립일2016.06.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-6.22022-1.92023-1.22024-2.82025
순이익100M KRW-8.82022-62023-6.22024-6.52025
Item2025202420232022
자산총계408.3억원381.9억원361.8억원345.1억원
부채총계436.8억원403.9억원377.6억원354.9억원
자본총계-28.5억원-22.1억원-15.9억원-9.9억원
매출액0원
영업이익-2.8억원-1.2억원-1.9억원-6.2억원
순이익-6.5억원-6.2억원-6억원-8.8억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-1.58%

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.

도시미학더밸류 투심보고서 | Alpha Lenz