주식회시도시피앤디

비상장계속사업자

DOCY P&D Inc.

안필수

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

주식회시도시피앤디

Business Reg. No. 1588800627 · CEO 안필수

I.Investment Overview

Target주식회시도시피앤디 (1588800627)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명주식회시도시피앤디
영문명DOCY P&D Inc.
대표자안필수
사업자등록번호1588800627
법인등록번호1545110095996
설립일2017.06.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.42021399.5202384920241,018.72025
영업이익100M KRW0.42021-13.3202245.52023106.52024189.92025
순이익100M KRW0.42021-13.2202217.3202363.92024133.82025
Item20252024202320222021
자산총계1,380.4억원1,381.8억원796억원443.5억원221.5억원
부채총계1,231.7억원1,366.8억원845억원452.6억원217.5억원
자본총계148.7억원14.9억원-49억원-9.2억원4억원
매출액1,018.7억원849억원399.5억원1.4억원
영업이익189.9억원106.5억원45.5억원-13.3억원4,029만원
순이익133.8억원63.9억원17.3억원-13.2억원4,251만원

VI.Financial Ratios

FY2025 basis

18.65%

영업이익률

13.13%

순이익률

9.69%

ROA

89.95%

ROE

828.25%

부채비율

10.77%

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.

주식회시도시피앤디 투심보고서 | Alpha Lenz