대국아이.엔.티

비상장계속사업자

DAEKOOK I.N.T CO.,LTD

임재진

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

대국아이.엔.티

Business Reg. No. 6078145409 · CEO 임재진

I.Investment Overview

Target대국아이.엔.티 (6078145409)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대국아이.엔.티
영문명DAEKOOK I.N.T CO.,LTD
대표자임재진
사업자등록번호6078145409
법인등록번호1801110291748
설립일2003.11.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW414.62021414.52022439.52023365.32024382.62025
영업이익100M KRW0.72022-5.120237.120243.42025
순이익100M KRW-10.520211.420225.620237.620242.32025
Item20252024202320222021
자산총계249.5억원260.7억원289억원330.4억원329.7억원
부채총계167.8억원117.1억원144.4억원188억원187.8억원
자본총계81.7억원143.6억원144.6억원142.4억원141.9억원
매출액382.6억원365.3억원439.5억원414.5억원414.6억원
영업이익3.4억원7.1억원-5.1억원6,947만원
순이익2.3억원7.6억원5.6억원1.4억원-10.5억원

VI.Financial Ratios

FY2025 basis

0.89%

영업이익률

0.61%

순이익률

0.93%

ROA

2.85%

ROE

205.47%

부채비율

32.74%

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.

대국아이.엔.티 투심보고서 | Alpha Lenz