드림엠앤에스

비상장계속사업자

DREAM M&S Co., Ltd

전용기

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

드림엠앤에스

Business Reg. No. 2638100288 · CEO 전용기

I.Investment Overview

Target드림엠앤에스 (2638100288)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명드림엠앤에스
영문명DREAM M&S Co., Ltd
대표자전용기
사업자등록번호2638100288
법인등록번호1601110416978
설립일2016.01.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW125.82021146.72022125.22023146.92024135.42025
영업이익100M KRW2.320213.82022-2.62023-2.220247.42025
순이익100M KRW2.120212.42022-4.82023-4.520249.82025
Item20252024202320222021
자산총계108.5억원113.4억원116.5억원113.3억원94.4억원
부채총계111.1억원110.7억원109.3억원102.3억원85.7억원
자본총계-2.6억원2.7억원7.2억원11억원8.6억원
매출액135.4억원146.9억원125.2억원146.7억원125.8억원
영업이익7.4억원-2.2억원-2.6억원3.8억원2.3억원
순이익9.8억원-4.5억원-4.8억원2.4억원2.1억원

VI.Financial Ratios

FY2025 basis

5.46%

영업이익률

7.25%

순이익률

9.04%

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.

드림엠앤에스 투심보고서 | Alpha Lenz