다올

비상장계속사업자

DAOL

정홍욱

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

다올

Business Reg. No. 1998700543 · CEO 정홍욱

I.Investment Overview

Target다올 (1998700543)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다올
영문명DAOL
대표자정홍욱
사업자등록번호1998700543
법인등록번호1760110110756
설립일2016.12.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.220210.720220.820230.820240.82025
영업이익100M KRW-1.32021-1.12022-1.72023-1.52024-1.82025
순이익100M KRW-4.42021-4.92022-5.82023-72024-6.82025
Item20252024202320222021
자산총계153.9억원151억원150.3억원152.1억원138.3억원
부채총계180.5억원170.8억원163.2억원159.2억원140.5억원
자본총계-26.7억원-19.9억원-12.9억원-7.1억원-2.2억원
매출액7,745만원7,760만원7,860만원6,660만원2,350만원
영업이익-1.8억원-1.5억원-1.7억원-1.1억원-1.3억원
순이익-6.8억원-7억원-5.8억원-4.9억원-4.4억원

VI.Financial Ratios

FY2025 basis

-234.77%

영업이익률

-879.44%

순이익률

-4.43%

ROA

ROE

부채비율

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.

다올 투심보고서 | Alpha Lenz