디우이앤씨

비상장계속사업자

DIWOO

변광일

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

디우이앤씨

Business Reg. No. 1018645250 · CEO 변광일

I.Investment Overview

Target디우이앤씨 (1018645250)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디우이앤씨
영문명DIWOO
대표자변광일
사업자등록번호1018645250
법인등록번호1101114048305
설립일2009.02.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.520211.220221.420231352024132.52025
영업이익100M KRW-1.12021-0.22022-1.2202326202422.92025
순이익100M KRW-8.52021-0.42022-1.8202315.5202415.92025
Item20252024202320222021
자산총계68억원169.1억원214.3억원157.4억원128억원
부채총계46.7억원163.6억원224.3억원165.6억원135.8억원
자본총계21.4억원5.5억원-10억원-8.1억원-7.8억원
매출액132.5억원135억원1.4억원1.2억원4,873만원
영업이익22.9억원26억원-1.2억원-1,523만원-1.1억원
순이익15.9억원15.5억원-1.8억원-3,522만원-8.5억원

VI.Financial Ratios

FY2025 basis

17.32%

영업이익률

11.98%

순이익률

23.34%

ROA

74.29%

ROE

218.32%

부채비율

31.42%

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.

디우이앤씨 투심보고서 | Alpha Lenz