디앤아이로지스틱스

비상장계속사업자

D&I

박원준. 전종배

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

디앤아이로지스틱스

Business Reg. No. 3328700062 · CEO 박원준. 전종배

I.Investment Overview

Target디앤아이로지스틱스 (3328700062)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤아이로지스틱스
영문명D&I
대표자박원준. 전종배
사업자등록번호3328700062
법인등록번호1346110072227
설립일2015.04.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW102.52021108.72022107.32023108.820241142025
영업이익100M KRW79.8202185.4202279.3202381.9202487.52025
순이익100M KRW43.1202149.3202245202350.4202461.72025
Item20252024202320222021
자산총계1,024.1억원936.7억원883.5억원984억원966.5억원
부채총계633.2억원607.5억원604.7억원750.2억원782억원
자본총계390.9억원329.2억원278.8억원233.8억원184.5억원
매출액114억원108.8억원107.3억원108.7억원102.5억원
영업이익87.5억원81.9억원79.3억원85.4억원79.8억원
순이익61.7억원50.4억원45억원49.3억원43.1억원

VI.Financial Ratios

FY2025 basis

76.81%

영업이익률

54.18%

순이익률

6.03%

ROA

15.8%

ROE

161.98%

부채비율

38.17%

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.

디앤아이로지스틱스 투심보고서 | Alpha Lenz