다올티에스

비상장계속사업자

Daol TS Co.,Ltd

홍정화

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

다올티에스

Business Reg. No. 5798101542 · CEO 홍정화

I.Investment Overview

Target다올티에스 (5798101542)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다올티에스
영문명Daol TS Co.,Ltd
대표자홍정화
사업자등록번호5798101542
법인등록번호1101117429586
설립일2020.03.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,604.720212,128.620221,912.120233,509.320243,3362025
영업이익100M KRW44.2202145.3202238.4202334.9202461.42025
순이익100M KRW30.2202128.6202220.3202321.6202440.12025
Item20252024202320222021
자산총계1,277.9억원844.3억원885.6억원1,044억원685.8억원
부채총계1,137.4억원735.9억원798.8억원971.1억원641.5억원
자본총계140.5억원108.4억원86.8억원72.9억원44.3억원
매출액3,336억원3,509.3억원1,912.1억원2,128.6억원1,604.7억원
영업이익61.4억원34.9억원38.4억원45.3억원44.2억원
순이익40.1억원21.6억원20.3억원28.6억원30.2억원

VI.Financial Ratios

FY2025 basis

1.84%

영업이익률

1.2%

순이익률

3.14%

ROA

28.52%

ROE

809.63%

부채비율

10.99%

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.

다올티에스 투심보고서 | Alpha Lenz