다마요팩

비상장계속사업자

DAMAYO PACK lnc.

김동준

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

다마요팩

Business Reg. No. 1418138674 · CEO 김동준

I.Investment Overview

Target다마요팩 (1418138674)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다마요팩
영문명DAMAYO PACK lnc.
대표자김동준
사업자등록번호1418138674
법인등록번호2849110122273
설립일2014.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW174.42021172.62022157.32023176.92024192.82025
영업이익100M KRW-4.12021-0.920223.820238.520242.92025
순이익100M KRW-1.620210.620223.820238.220243.72025
Item20252024202320222021
자산총계144.9억원136.2억원128.2억원125.4억원126.9억원
부채총계86.6억원81.6억원95.8억원96.8억원98.9억원
자본총계58.3억원54.6억원32.4억원28.6억원28억원
매출액192.8억원176.9억원157.3억원172.6억원174.4억원
영업이익2.9억원8.5억원3.8억원-9,117만원-4.1억원
순이익3.7억원8.2억원3.8억원5,840만원-1.6억원

VI.Financial Ratios

FY2025 basis

1.48%

영업이익률

1.9%

순이익률

2.53%

ROA

6.28%

ROE

148.66%

부채비율

40.22%

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.

다마요팩 투심보고서 | Alpha Lenz