디앤씨덕은

비상장계속사업자

dncdeogeun

편도용

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

디앤씨덕은

Business Reg. No. 7778601011 · CEO 편도용

I.Investment Overview

Target디앤씨덕은 (7778601011)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤씨덕은
영문명dncdeogeun
대표자편도용
사업자등록번호7778601011
법인등록번호1342110202583
설립일2018.05.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW645.920212,584.920221,973.2202342.8202450.92025
영업이익100M KRW-16220211,011.62022824.42023-35.62024-26.72025
순이익100M KRW-198.82021749.32022653.12023-55.7202456.42025
Item20252024202320222021
자산총계912억원1,215.8억원1,340.2억원706.2억원1,331.6억원
부채총계123.3억원124억원141.9억원161억원1,535.7억원
자본총계788.7억원1,091.8억원1,198.3억원545.2억원-204.1억원
매출액50.9억원42.8억원1,973.2억원2,584.9억원645.9억원
영업이익-26.7억원-35.6억원824.4억원1,011.6억원-162억원
순이익56.4억원-55.7억원653.1억원749.3억원-198.8억원

VI.Financial Ratios

FY2025 basis

-52.54%

영업이익률

110.81%

순이익률

6.18%

ROA

7.15%

ROE

15.64%

부채비율

86.48%

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.

디앤씨덕은 투심보고서 | Alpha Lenz