디허브

비상장계속사업자

D.HUB

권왕석

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

디허브

Business Reg. No. 1808600178 · CEO 권왕석

I.Investment Overview

Target디허브 (1808600178)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디허브
영문명D.HUB
대표자권왕석
사업자등록번호1808600178
법인등록번호1101115840601
설립일2015.09.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW8.62021121.32022214.32023495202473.32025
영업이익100M KRW-772021-45.32022-15.4202391.22024-92.12025
순이익100M KRW-60.82021-66.12022-12.3202392.52024-114.92025
Item20252024202320222021
자산총계1,930.7억원1,103.8억원550.9억원509.3억원501.2억원
부채총계1,818.7억원876.8억원416.5억원362.5억원288.4억원
자본총계112억원226.9억원134.5억원146.7억원212.8억원
매출액73.3억원495억원214.3억원121.3억원8.6억원
영업이익-92.1억원91.2억원-15.4억원-45.3억원-77억원
순이익-114.9억원92.5억원-12.3억원-66.1억원-60.8억원

VI.Financial Ratios

FY2025 basis

-125.74%

영업이익률

-156.81%

순이익률

-5.95%

ROA

-102.55%

ROE

1,623.42%

부채비율

5.8%

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.

디허브 투심보고서 | Alpha Lenz