디앤디홀딩스

비상장계속사업자

DND HOLDINGS Co., Ltd.

서재효

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

디앤디홀딩스

Business Reg. No. 6658702223 · CEO 서재효

I.Investment Overview

Target디앤디홀딩스 (6658702223)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤디홀딩스
영문명DND HOLDINGS Co., Ltd.
대표자서재효
사업자등록번호6658702223
법인등록번호1201111150573
설립일2021.05.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW181.62021403.32022514.5202396.22024-27.22025
영업이익100M KRW-26.9202188.5202286.12023-3.82024-19.32025
순이익100M KRW-32.1202164.6202257.120237.82024-202025
Item20252024202320222021
자산총계207.6억원235.2억원395.8억원389.6억원315.2억원
부채총계127.1억원134.7억원303.1억원354.2억원344.4억원
자본총계80.4억원100.5억원92.6억원35.5억원-29.1억원
매출액-27.2억원96.2억원514.5억원403.3억원181.6억원
영업이익-19.3억원-3.8억원86.1억원88.5억원-26.9억원
순이익-20억원7.8억원57.1억원64.6억원-32.1억원

VI.Financial Ratios

FY2025 basis

70.92%

영업이익률

73.62%

순이익률

-9.64%

ROA

-24.87%

ROE

158.02%

부채비율

38.76%

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.

디앤디홀딩스 투심보고서 | Alpha Lenz