디앤비컴퍼니

비상장계속사업자

dnb co.

이종민

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

디앤비컴퍼니

Business Reg. No. 1048104200 · CEO 이종민

I.Investment Overview

Target디앤비컴퍼니 (1048104200)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤비컴퍼니
영문명dnb co.
대표자이종민
사업자등록번호1048104200
법인등록번호1101110016976
설립일1970.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW67.6202183.8202296.5202397.82024109.72025
영업이익100M KRW-8.42021-7.72022-5.12023-4.72024-7.22025
순이익100M KRW104202193.72022241.52023117.42024-53.52025
Item20252024202320222021
자산총계3,367.5억원3,431.8억원3,327.9억원3,088.9억원3,050.8억원
부채총계422.6억원436.8억원447.1억원407.6억원469.6억원
자본총계2,944.9억원2,995억원2,880.7억원2,681.3억원2,581.2억원
매출액109.7억원97.8억원96.5억원83.8억원67.6억원
영업이익-7.2억원-4.7억원-5.1억원-7.7억원-8.4억원
순이익-53.5억원117.4억원241.5억원93.7억원104억원

VI.Financial Ratios

FY2025 basis

-6.57%

영업이익률

-48.81%

순이익률

-1.59%

ROA

-1.82%

ROE

14.35%

부채비율

87.45%

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.

디앤비컴퍼니 투심보고서 | Alpha Lenz