데코피아

비상장계속사업자

decopia

정대홍

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

데코피아

Business Reg. No. 2138600444 · CEO 정대홍

I.Investment Overview

Target데코피아 (2138600444)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명데코피아
영문명decopia
대표자정대홍
사업자등록번호2138600444
법인등록번호1101111123861
설립일1995.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW277.62021262.92022274.82023276.42024259.92025
영업이익100M KRW12202110.520222.620231.6202422025
순이익100M KRW10.620216.320223.120233.5202411.82025
Item20252024202320222021
자산총계194.2억원219억원197.4억원216억원206.1억원
부채총계107.9억원140.4억원122.3억원138.8억원135.2억원
자본총계86.3억원78.6억원75.1억원77.2억원70.9억원
매출액259.9억원276.4억원274.8억원262.9억원277.6억원
영업이익2억원1.6억원2.6억원10.5억원12억원
순이익11.8억원3.5억원3.1억원6.3억원10.6억원

VI.Financial Ratios

FY2025 basis

0.77%

영업이익률

4.53%

순이익률

6.06%

ROA

13.63%

ROE

124.97%

부채비율

44.45%

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.

데코피아 투심보고서 | Alpha Lenz