도어코코리아

비상장계속사업자

Doorco Korea Co., Ltd.

차윤신

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

도어코코리아

Business Reg. No. 6158601824 · CEO 차윤신

I.Investment Overview

Target도어코코리아 (6158601824)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명도어코코리아
영문명Doorco Korea Co., Ltd.
대표자차윤신
사업자등록번호6158601824
법인등록번호1955110161467
설립일2013.06.27
종업원수56명

V.Workforce

56

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW327.22021277.820223332023338.32024386.62025
영업이익100M KRW12.22021-43.4202229.2202339202420.12025
순이익100M KRW4.22021-71.6202225.9202331.3202423.72025
Item20252024202320222021
자산총계190.5억원186.5억원152.5억원147.8억원195억원
부채총계163.5억원154.3억원151.7억원172.9억원148.5억원
자본총계27억원32.2억원8,189만원-25.1억원46.5억원
매출액386.6억원338.3억원333억원277.8억원327.2억원
영업이익20.1억원39억원29.2억원-43.4억원12.2억원
순이익23.7억원31.3억원25.9억원-71.6억원4.2억원

VII.Financial Ratios

FY2025 basis

5.19%

영업이익률

6.12%

순이익률

12.41%

ROA

87.62%

ROE

605.79%

부채비율

14.17%

자기자본비율

VIII.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.

도어코코리아 투심보고서 | Alpha Lenz