다하리

비상장계속사업자

dahari co.ltd

김영경

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

다하리

Business Reg. No. 3128146567 · CEO 김영경

I.Investment Overview

Target다하리 (3128146567)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다하리
영문명dahari co.ltd
대표자김영경
사업자등록번호3128146567
법인등록번호1615110041081
설립일2001.02.12
종업원수224명

V.Workforce

224

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW221.42021225.82022272.82023312.32024396.62025
영업이익100M KRW0.420211.520220.12023-4.520243.22025
순이익100M KRW1.320212.120220.72023-4.120243.92025
Item20252024202320222021
자산총계64.1억원52.5억원51.2억원45.7억원44.5억원
부채총계49.7억원42.1억원36.7억원32억원32.8억원
자본총계14.4억원10.4억원14.5억원13.8억원11.7억원
매출액396.6억원312.3억원272.8억원225.8억원221.4억원
영업이익3.2억원-4.5억원1,001만원1.5억원3,871만원
순이익3.9억원-4.1억원7,468만원2.1억원1.3억원

VII.Financial Ratios

FY2025 basis

0.81%

영업이익률

0.99%

순이익률

6.15%

ROA

27.43%

ROE

345.67%

부채비율

22.44%

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.

다하리 투심보고서 | Alpha Lenz