다온개발

비상장계속사업자

Daon Development

박민주

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

다온개발

Business Reg. No. 6148701298 · CEO 박민주

I.Investment Overview

Target다온개발 (6148701298)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다온개발
영문명Daon Development
대표자박민주
사업자등록번호6148701298
법인등록번호1344110088161
설립일2019.07.10
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.52021539.220227032023709.7202416.42025
영업이익100M KRW-23.82021120.9202262.32023171.22024-5.62025
순이익100M KRW-39.3202176.5202224.82023133.12024-3.52025
Item20252024202320222021
자산총계436억원490.9억원513.1억원552.9억원636.1억원
부채총계242.1억원293억원448.5억원513억원672.7억원
자본총계193.9억원197.9억원64.6억원39.9억원-36.6억원
매출액16.4억원709.7억원703억원539.2억원4,750만원
영업이익-5.6억원171.2억원62.3억원120.9억원-23.8억원
순이익-3.5억원133.1억원24.8억원76.5억원-39.3억원

VII.Financial Ratios

FY2025 basis

-33.98%

영업이익률

-21.48%

순이익률

-0.81%

ROA

-1.81%

ROE

124.84%

부채비율

44.48%

자기자본비율

VIII.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.

다온개발 투심보고서 | Alpha Lenz