다인누리

비상장계속사업자

DainNuri Co.,Ltd.

구정훈

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

다인누리

Business Reg. No. 1378629002 · CEO 구정훈

I.Investment Overview

Target다인누리 (1378629002)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다인누리
영문명DainNuri Co.,Ltd.
대표자구정훈
사업자등록번호1378629002
법인등록번호1201110639916
설립일2013.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW210.12021183.72022189.82023205.62024216.62025
영업이익100M KRW7.120217.920227.220233.720245.32025
순이익100M KRW4.120213.220223.22023-3.920242.62025
Item20252024202320222021
자산총계166.3억원171.7억원168억원158.9억원165.4억원
부채총계107.3억원115.3억원107.7억원101.8억원111.4억원
자본총계59억원56.4억원60.3억원57.1억원54억원
매출액216.6억원205.6억원189.8억원183.7억원210.1억원
영업이익5.3억원3.7억원7.2억원7.9억원7.1억원
순이익2.6억원-3.9억원3.2억원3.2억원4.1억원

VI.Financial Ratios

FY2025 basis

2.46%

영업이익률

1.2%

순이익률

1.56%

ROA

4.39%

ROE

181.74%

부채비율

35.49%

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.

다인누리 투심보고서 | Alpha Lenz