디티에스엠지

비상장계속사업자

DTSMG Co.,Ltd.

한기수

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

디티에스엠지

Business Reg. No. 2208785360 · CEO 한기수

I.Investment Overview

Target디티에스엠지 (2208785360)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디티에스엠지
영문명DTSMG Co.,Ltd.
대표자한기수
사업자등록번호2208785360
법인등록번호1101114148808
설립일2009.07.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW63.8202171.5202299.22023109.52024132.82025
영업이익100M KRW19.6202127.7202238.8202343.9202452.42025
순이익100M KRW15.4202114.1202224.9202331.8202444.92025
Item20252024202320222021
자산총계375.5억원245.1억원227.3억원207.5억원167.8억원
부채총계218.9억원131.4억원143.4억원147.5억원120억원
자본총계156.6억원113.7억원83.9억원60억원47.8억원
매출액132.8억원109.5억원99.2억원71.5억원63.8억원
영업이익52.4억원43.9억원38.8억원27.7억원19.6억원
순이익44.9억원31.8억원24.9억원14.1억원15.4억원

VI.Financial Ratios

FY2025 basis

39.42%

영업이익률

33.77%

순이익률

11.95%

ROA

28.65%

ROE

139.81%

부채비율

41.7%

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.

디티에스엠지 투심보고서 | Alpha Lenz