다린앤컴퍼니

비상장계속사업자

Darin & Company Ltd.

강중식

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

다린앤컴퍼니

Business Reg. No. 2118708637 · CEO 강중식

I.Investment Overview

Target다린앤컴퍼니 (2118708637)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다린앤컴퍼니
영문명Darin & Company Ltd.
대표자강중식
사업자등록번호2118708637
법인등록번호1101112434770
설립일2002.01.29
종업원수61명

V.Workforce

61

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW32.6202156.2202285.6202399202476.22025
영업이익100M KRW-20.720213.3202216.4202329.320249.52025
순이익100M KRW-22.7202111.5202210.8202323.620244.22025
Item20252024202320222021
자산총계325.5억원350.3억원324.4억원314.9억원326.3억원
부채총계167.2억원171.3억원169억원170.3억원193.2억원
자본총계158.3억원179억원155.4억원144.6억원133.1억원
매출액76.2억원99억원85.6억원56.2억원32.6억원
영업이익9.5억원29.3억원16.4억원3.3억원-20.7억원
순이익4.2억원23.6억원10.8억원11.5억원-22.7억원

VII.Financial Ratios

FY2025 basis

12.43%

영업이익률

5.56%

순이익률

1.3%

ROA

2.68%

ROE

105.66%

부채비율

48.62%

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.

다린앤컴퍼니 투심보고서 | Alpha Lenz