영화키스톤건축사사무소

비상장계속사업자

YOUNGHWA KEYSTONE

김주열

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

영화키스톤건축사사무소

Business Reg. No. 1188112617 · CEO 김주열

I.Investment Overview

Target영화키스톤건축사사무소 (1188112617)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명영화키스톤건축사사무소
영문명YOUNGHWA KEYSTONE
대표자김주열
사업자등록번호1188112617
법인등록번호1101111006140
설립일1994.02.03
종업원수186명

V.Workforce

186

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW320.42021348.5202240220234802024469.22025
영업이익100M KRW5.620218.520226.1202321.9202423.92025
순이익100M KRW2.720216.920225.3202316.6202421.12025
Item20252024202320222021
자산총계347.5억원264.7억원239.6억원238.9억원246.6억원
부채총계86.9억원25.2억원16.7억원21.3억원35.9억원
자본총계260.6억원239.5억원222.9억원217.6억원210.7억원
매출액469.2억원480억원402억원348.5억원320.4억원
영업이익23.9억원21.9억원6.1억원8.5억원5.6억원
순이익21.1억원16.6억원5.3억원6.9억원2.7억원

VII.Financial Ratios

FY2025 basis

5.1%

영업이익률

4.49%

순이익률

6.06%

ROA

8.08%

ROE

33.36%

부채비율

74.99%

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.

영화키스톤건축사사무소 투심보고서 | Alpha Lenz