다산주류

비상장

DA SAN

이재일

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

다산주류

Business Reg. No. 1188103272 · CEO 이재일

I.Investment Overview

Target다산주류 (1188103272)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다산주류
영문명DA SAN
대표자이재일
사업자등록번호1188103272
법인등록번호1101110174914
설립일1977.03.05
종업원수51명

V.Workforce

51

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW270.52021381.92022393.82023379.42024364.62025
영업이익100M KRW10.6202120.6202224.3202327.9202428.42025
순이익100M KRW0.120215.3202214.9202321.2202416.62025
Item20252024202320222021
자산총계299.6억원264.2억원255.2억원225.4억원236.5억원
부채총계170.3억원151.5억원163.7억원148.7억원165.2억원
자본총계129.4억원112.8억원91.6억원76.7억원71.4억원
매출액364.6억원379.4억원393.8억원381.9억원270.5억원
영업이익28.4억원27.9억원24.3억원20.6억원10.6억원
순이익16.6억원21.2억원14.9억원5.3억원1,237만원

VII.Financial Ratios

FY2025 basis

7.79%

영업이익률

4.55%

순이익률

5.54%

ROA

12.83%

ROE

131.59%

부채비율

43.18%

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.

다산주류 투심보고서 | Alpha Lenz