위성도시건설

비상장계속사업자

wisungcitycons

박건우

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

위성도시건설

Business Reg. No. 2208747634 · CEO 박건우

I.Investment Overview

Target위성도시건설 (2208747634)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명위성도시건설
영문명wisungcitycons
대표자박건우
사업자등록번호2208747634
법인등록번호1101113670977
설립일2005.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW59.72019277.12022182.42023346.52024732025
영업이익100M KRW1.8201982.1202232.8202354.12024184.62025
순이익100M KRW-0.4201913.6202228.82024172.62025
Item20252024202320222019
자산총계230.6억원592.6억원628억원606.8억원107.7억원
부채총계686.7억원876.1억원940.3억원907.1억원410.1억원
자본총계-456.1억원-283.5억원-312.3억원-300.3억원-302.4억원
매출액73억원346.5억원182.4억원277.1억원59.7억원
영업이익184.6억원54.1억원32.8억원82.1억원1.8억원
순이익172.6억원28.8억원13.6억원-4,282만원

VI.Financial Ratios

FY2025 basis

253.04%

영업이익률

236.56%

순이익률

74.84%

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.

위성도시건설 투심보고서 | Alpha Lenz