원석개발

비상장계속사업자

Wonseok development Co., Ltd.

김순복

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

원석개발

Business Reg. No. 2848701248 · CEO 김순복

I.Investment Overview

Target원석개발 (2848701248)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명원석개발
영문명Wonseok development Co., Ltd.
대표자김순복
사업자등록번호2848701248
법인등록번호2201110186867
설립일2019.02.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.120228.820238.320248.92025
영업이익100M KRW-02021-1.920223.920233.620244.12025
순이익100M KRW02021-4.52022-12023-0.920240.62025
Item20252024202320222021
자산총계134억원134.1억원137.1억원136.7억원134.6억원
부채총계139.3억원140억원142.1억원140.7억원134.1억원
자본총계-5.4억원-5.9억원-5억원-4억원5,023만원
매출액8.9억원8.3억원8.8억원1.1억원
영업이익4.1억원3.6억원3.9억원-1.9억원-1만원
순이익5,631만원-9,254만원-9,802만원-4.5억원9만원

VI.Financial Ratios

FY2025 basis

46.19%

영업이익률

6.29%

순이익률

0.42%

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.

원석개발 투심보고서 | Alpha Lenz