다원

비상장

DAWON

임홍

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

다원

Business Reg. No. 1248694545 · CEO 임홍

I.Investment Overview

Target다원 (1248694545)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다원
영문명DAWON
대표자임홍
사업자등록번호1248694545
법인등록번호1348110195702
설립일2010.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW105.5201991.62020154.72023186.32024260.32025
영업이익100M KRW3.420195.4202013.6202310.9202415.42025
순이익100M KRW1.120192.520208.120237202411.22025
Item20252024202320202019
자산총계159.8억원153.4억원182.4억원67.5억원69.9억원
부채총계111.3억원123.9억원159.6억원76.6억원81.5억원
자본총계48.5억원29.5억원22.8억원-9.1억원-11.6억원
매출액260.3억원186.3억원154.7억원91.6억원105.5억원
영업이익15.4억원10.9억원13.6억원5.4억원3.4억원
순이익11.2억원7억원8.1억원2.5억원1.1억원

VI.Financial Ratios

FY2025 basis

5.9%

영업이익률

4.29%

순이익률

6.98%

ROA

22.99%

ROE

229.26%

부채비율

30.37%

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.

다원 투심보고서 | Alpha Lenz