다옥

비상장계속사업자

DAOK

김일근

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

다옥

Business Reg. No. 1078114084 · CEO 김일근

I.Investment Overview

Target다옥 (1078114084)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다옥
영문명DAOK
대표자김일근
사업자등록번호1078114084
법인등록번호1101110164460
설립일1974.05.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW129.82022324.12023567.620241,280.12025
영업이익100M KRW-0.42021-46.4202249.72023151.82024388.32025
순이익100M KRW-35.12021-98.92022-20.52023812024330.82025
Item20252024202320222021
자산총계1,180.6억원764.8억원896.6억원718.7억원661.2억원
부채총계1,106.2억원1,021.1억원1,233.9억원1,035.5억원751.9억원
자본총계74.5억원-256.3억원-337.3억원-316.8억원-90.7억원
매출액1,280.1억원567.6억원324.1억원129.8억원
영업이익388.3억원151.8억원49.7억원-46.4억원-3,855만원
순이익330.8억원81억원-20.5억원-98.9억원-35.1억원

VI.Financial Ratios

FY2025 basis

30.33%

영업이익률

25.84%

순이익률

28.02%

ROA

444.24%

ROE

1,485.69%

부채비율

6.31%

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.

다옥 투심보고서 | Alpha Lenz