대재아이앤씨

비상장계속사업자

DaeJae Inc Co.,Ltd.

서정원

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

대재아이앤씨

Business Reg. No. 1078646107 · CEO 서정원

I.Investment Overview

Target대재아이앤씨 (1078646107)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대재아이앤씨
영문명DaeJae Inc Co.,Ltd.
대표자서정원
사업자등록번호1078646107
법인등록번호1101112948721
설립일2004.02.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW178.9202197.820221.220230.720240.52025
영업이익100M KRW28.9202118.82022-7.92023-7.8202418.92025
순이익100M KRW24.4202113.82022-7.520235.12024146.12025
Item20252024202320222021
자산총계418.7억원285.5억원273억원237.6억원421.3억원
부채총계57.3억원124.8억원117.4억원74.6억원272.1억원
자본총계361.5억원160.7억원155.6억원163억원149.2억원
매출액4,566만원7,125만원1.2억원97.8억원178.9억원
영업이익18.9억원-7.8억원-7.9억원18.8억원28.9억원
순이익146.1억원5.1억원-7.5억원13.8억원24.4억원

VI.Financial Ratios

FY2025 basis

4,133.58%

영업이익률

31,999.84%

순이익률

34.89%

ROA

40.42%

ROE

15.85%

부채비율

86.32%

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.

대재아이앤씨 투심보고서 | Alpha Lenz