디랙스

비상장계속사업자

DRAX INC.

유선경

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

디랙스

Business Reg. No. 1238170002 · CEO 유선경

I.Investment Overview

Target디랙스 (1238170002)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디랙스
영문명DRAX INC.
대표자유선경
사업자등록번호1238170002
법인등록번호1341110087721
설립일2001.08.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW494.620216512022702.72023758.32024761.62025
영업이익100M KRW52.6202159.2202263.620238.7202432.72025
순이익100M KRW32.6202143.1202244.12023-1420241.82025
Item20252024202320222021
자산총계1,368.4억원1,401.3억원1,133.6억원881.1억원720.9억원
부채총계842.3억원872.4억원590.6억원598억원480.8억원
자본총계526.1억원529억원543억원283.2억원240억원
매출액761.6억원758.3억원702.7억원651억원494.6억원
영업이익32.7억원8.7억원63.6억원59.2억원52.6억원
순이익1.8억원-14억원44.1억원43.1억원32.6억원

VI.Financial Ratios

FY2025 basis

4.29%

영업이익률

0.24%

순이익률

0.13%

ROA

0.35%

ROE

160.09%

부채비율

38.45%

자기자본비율

VII.R&D Activity

Fields 보건의료 > 의료정보/ 시스템

Keywords 스마트 피트니스, 자가발전, 마찰력, 벨트 시스템, 심박수

YearProjectsPapersPatents
2023004
2022112
2021100
2020115
2018001
2017012
2016046
2015122
2014102
2010100

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.

디랙스 투심보고서 | Alpha Lenz