디아이앤이

비상장계속사업자

Di&e Co., Ltd.

여태봉,박주성

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

디아이앤이

Business Reg. No. 6128601714 · CEO 여태봉,박주성

I.Investment Overview

Target디아이앤이 (6128601714)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디아이앤이
영문명Di&e Co., Ltd.
대표자여태봉,박주성
사업자등록번호6128601714
법인등록번호1358110387689
설립일2020.03.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,465.1202429.42025
영업이익100M KRW-27.52021-156.12022-32.82023554.62024-15.32025
순이익100M KRW-28.92021-183.52022-992023436.12024-11.42025
Item20252024202320222021
자산총계99.8억원376.6억원1,238.8억원476.9억원206.8억원
부채총계4억원253.3억원1,551.6억원690.8억원237.1억원
자본총계95.8억원123.3억원-312.8억원-213.9억원-30.3억원
매출액29.4억원2,465.1억원
영업이익-15.3억원554.6억원-32.8억원-156.1억원-27.5억원
순이익-11.4억원436.1억원-99억원-183.5억원-28.9억원

VI.Financial Ratios

FY2025 basis

-52.1%

영업이익률

-38.7%

순이익률

-11.4%

ROA

-11.87%

ROE

4.17%

부채비율

96%

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.

디아이앤이 투심보고서 | Alpha Lenz