디웨이브개발

비상장

Dwave Development Co., Ltd

김선웅

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

디웨이브개발

Business Reg. No. 3698801599 · CEO 김선웅

I.Investment Overview

Target디웨이브개발 (3698801599)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디웨이브개발
영문명Dwave Development Co., Ltd
대표자김선웅
사업자등록번호3698801599
법인등록번호1101117423760
설립일2020.03.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-117.42021-0.52022-0.22023-0.52024-0.12025
순이익100M KRW190.620214.920224.520234.320245.52025
Item20252024202320222021
자산총계141.8억원136.3억원132.1억원127.9억원324.1억원
부채총계117.4억원117.4억원117.5억원117.8억원131.9억원
자본총계24.4억원18.9억원14.7억원10.1억원192.2억원
매출액0원
영업이익-1,169만원-4,509만원-2,053만원-4,850만원-117.4억원
순이익5.5억원4.3억원4.5억원4.9억원190.6억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

3.86%

ROA

22.42%

ROE

481.19%

부채비율

17.21%

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.

디웨이브개발 투심보고서 | Alpha Lenz