딜라이브

비상장계속사업자

DLIVE Co., Ltd

김덕일

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

딜라이브

Business Reg. No. 1208198660 · CEO 김덕일

I.Investment Overview

Target딜라이브 (1208198660)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명딜라이브
영문명DLIVE Co., Ltd
대표자김덕일
사업자등록번호1208198660
법인등록번호1101111862758
설립일2000.01.25
종업원수283명

V.Workforce

283

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3,615.720213,639.820223,976.120233,597.620243,3112025
영업이익100M KRW-27.7202141202227.32023-22.32024462025
순이익100M KRW-640.42021-827.72022-3932023-3702024-892.82025
Item20252024202320222021
자산총계5,268.3억원6,454.2억원6,745.6억원6,614.7억원7,865.4억원
부채총계5,945.9억원6,244.6억원6,134.1억원5,617.8억원6,095.9억원
자본총계-677.6억원209.7억원611.5억원996.9억원1,769.5억원
매출액3,311억원3,597.6억원3,976.1억원3,639.8억원3,615.7억원
영업이익46억원-22.3억원27.3억원41억원-27.7억원
순이익-892.8억원-370억원-393억원-827.7억원-640.4억원

VII.Financial Ratios

FY2025 basis

1.39%

영업이익률

-26.96%

순이익률

-16.95%

ROA

ROE

부채비율

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.

딜라이브 투심보고서 | Alpha Lenz