와이제이개발

비상장계속사업자

YJ Development Corp.

김윤모

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

와이제이개발

Business Reg. No. 1618701076 · CEO 김윤모

I.Investment Overview

Target와이제이개발 (1618701076)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명와이제이개발
영문명YJ Development Corp.
대표자김윤모
사업자등록번호1618701076
법인등록번호1201110969587
설립일2019.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW44.1202156.3202226.7202326.92024107.22025
영업이익100M KRW10.1202127.4202210.920239.8202453.72025
순이익100M KRW-0.220219.82022-11.52023-42.6202436.52025
Item20252024202320222021
자산총계1,277.1억원845.9억원831.4억원836.4억원722.5억원
부채총계853억원867억원809.9억원803.4억원699.3억원
자본총계424.1억원-21.1억원21.5억원33억원23.2억원
매출액107.2억원26.9억원26.7억원56.3억원44.1억원
영업이익53.7억원9.8억원10.9억원27.4억원10.1억원
순이익36.5억원-42.6억원-11.5억원9.8억원-2,412만원

VI.Financial Ratios

FY2025 basis

50.12%

영업이익률

34.03%

순이익률

2.86%

ROA

8.6%

ROE

201.13%

부채비율

33.21%

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.

와이제이개발 투심보고서 | Alpha Lenz