디에스알

비상장계속사업자

DSR CO.,LTD.

성두기

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

디에스알

Business Reg. No. 6158611579 · CEO 성두기

I.Investment Overview

Target디에스알 (6158611579)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디에스알
영문명DSR CO.,LTD.
대표자성두기
사업자등록번호6158611579
법인등록번호1955110174452
설립일2014.08.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW146.62021150.32022145.72023112.62024189.82025
영업이익100M KRW15.8202116202212.320230.2202416.42025
순이익100M KRW7.520217.520225.920230.4202410.82025
Item20252024202320222021
자산총계184.8억원168.4억원164.3억원168.9억원170.7억원
부채총계62.7억원57.1억원53.4억원58.8억원62.6억원
자본총계122.1억원111.3억원110.9억원110.1억원108억원
매출액189.8억원112.6억원145.7억원150.3억원146.6억원
영업이익16.4억원2,362만원12.3억원16억원15.8억원
순이익10.8억원3,629만원5.9억원7.5억원7.5억원

VI.Financial Ratios

FY2025 basis

8.62%

영업이익률

5.69%

순이익률

5.85%

ROA

8.85%

ROE

51.36%

부채비율

66.07%

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.

디에스알 투심보고서 | Alpha Lenz