용수개발

비상장계속사업자

Yongsu Development Co., Ltd

김익수

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

용수개발

Business Reg. No. 1358648454 · CEO 김익수

I.Investment Overview

Target용수개발 (1358648454)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명용수개발
영문명Yongsu Development Co., Ltd
대표자김익수
사업자등록번호1358648454
법인등록번호1348110313479
설립일2014.10.12
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.8202202025
영업이익100M KRW-6.52021-7.52022-5.32023-72024-6.22025
순이익100M KRW46.12021-2.720224.320233.720241.62025
Item20252024202320222021
자산총계354.5억원366.8억원338.6억원317.5억원326.4억원
부채총계270.7억원284.5억원260.1억원243.3억원249.6억원
자본총계83.8억원82.3억원78.5억원74.2억원76.9억원
매출액0원1.8억원
영업이익-6.2억원-7억원-5.3억원-7.5억원-6.5억원
순이익1.6억원3.7억원4.3억원-2.7억원46.1억원

VII.Financial Ratios

FY2025 basis

영업이익률

순이익률

0.44%

ROA

1.87%

ROE

322.92%

부채비율

23.64%

자기자본비율

VIII.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.

용수개발 투심보고서 | Alpha Lenz