다원엠앤이

비상장계속사업자

dawonm&e

박노천, 신광호

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

다원엠앤이

Business Reg. No. 3148620082 · CEO 박노천, 신광호

I.Investment Overview

Target다원엠앤이 (3148620082)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명다원엠앤이
영문명dawonm&e
대표자박노천, 신광호
사업자등록번호3148620082
법인등록번호1601110290158
설립일2010.12.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW112.72021115.62022138.52023128.42024127.32025
영업이익100M KRW-1.62021-0.72022-0.82023-1.32024-2.12025
순이익100M KRW0.32021-0.4202202023-1.820240.52025
Item20252024202320222021
자산총계17.1억원16.7억원18.6억원21억원20.5억원
부채총계12.7억원12.7억원12.4억원13.3억원9.4억원
자본총계4.4억원4억원6.2억원7.7억원11.1억원
매출액127.3억원128.4억원138.5억원115.6억원112.7억원
영업이익-2.1억원-1.3억원-7,796만원-7,383만원-1.6억원
순이익4,567만원-1.8억원18만원-4,109만원3,415만원

VI.Financial Ratios

FY2025 basis

-1.67%

영업이익률

0.36%

순이익률

2.67%

ROA

10.28%

ROE

285.37%

부채비율

25.95%

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.

다원엠앤이 투심보고서 | Alpha Lenz