디에프디인터내셔날

비상장계속사업자

DFD INTERNATIONAL.CO.LTD

김계성

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

디에프디인터내셔날

Business Reg. No. 1268611370 · CEO 김계성

I.Investment Overview

Target디에프디인터내셔날 (1268611370)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디에프디인터내셔날
영문명DFD INTERNATIONAL.CO.LTD
대표자김계성
사업자등록번호1268611370
법인등록번호1342110093792
설립일2008.04.16
종업원수68명

V.Workforce

68

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW491.72021555.82022494.920234242024383.82025
영업이익100M KRW19.9202120.120220.22023-22.42024-17.92025
순이익100M KRW25.7202116.72022-35.92023-39.12024-16.52025
Item20252024202320222021
자산총계926.4억원926.6억원924.7억원917.7억원903.1억원
부채총계718.6억원702.2억원661.2억원618.3억원620.4억원
자본총계207.9억원224.4억원263.5억원299.4억원282.6억원
매출액383.8억원424억원494.9억원555.8억원491.7억원
영업이익-17.9억원-22.4억원1,612만원20.1억원19.9억원
순이익-16.5억원-39.1억원-35.9억원16.7억원25.7억원

VII.Financial Ratios

FY2025 basis

-4.67%

영업이익률

-4.3%

순이익률

-1.78%

ROA

-7.94%

ROE

345.69%

부채비율

22.44%

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.

디에프디인터내셔날 투심보고서 | Alpha Lenz