디앤에스개발

비상장계속사업자

DNS dev. co.,Ltd

백현숙

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

디앤에스개발

Business Reg. No. 6848800897 · CEO 백현숙

I.Investment Overview

Target디앤에스개발 (6848800897)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤에스개발
영문명DNS dev. co.,Ltd
대표자백현숙
사업자등록번호6848800897
법인등록번호1314110404980
설립일2018.01.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW33.4202030.82021132.92022812023207.82024
영업이익100M KRW-2.22020-220214.620225.9202339.52024
순이익100M KRW-5.12020-15.22021-9.32022-31.72023442024
Item20242023202220212020
자산총계491.9억원415.2억원451.8억원414.3억원166억원
부채총계583.1억원462.3억원467.3억원420.5억원156.9억원
자본총계-91.1억원-47.2억원-15.4억원-6.2억원9억원
매출액207.8억원81억원132.9억원30.8억원33.4억원
영업이익39.5억원5.9억원4.6억원-2억원-2.2억원
순이익44억원-31.7억원-9.3억원-15.2억원-5.1억원

VI.Financial Ratios

FY2024 basis

19%

영업이익률

21.15%

순이익률

8.94%

ROA

ROE

부채비율

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.

디앤에스개발 투심보고서 | Alpha Lenz