호텔더디자이너스디디피

비상장계속사업자

Hotelthedesigners DDP Ltd.

이도선

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

호텔더디자이너스디디피

Business Reg. No. 1078665292 · CEO 이도선

I.Investment Overview

Target호텔더디자이너스디디피 (1078665292)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명호텔더디자이너스디디피
영문명Hotelthedesigners DDP Ltd.
대표자이도선
사업자등록번호1078665292
법인등록번호1101113206516
설립일2005.06.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.6202120.7202229.6202329.7202430.32025
영업이익100M KRW0.220214.8202212.3202312202410.32025
순이익100M KRW-4.420210.320225.220235.320245.12025
Item20252024202320222021
자산총계163.8억원163.9억원167.1억원172.1억원171.6억원
부채총계126.8억원132억원140.5억원150.7억원150.5억원
자본총계37억원31.9억원26.6억원21.4억원21.1억원
매출액30.3억원29.7억원29.6억원20.7억원14.6억원
영업이익10.3억원12억원12.3억원4.8억원2,083만원
순이익5.1억원5.3억원5.2억원3,085만원-4.4억원

VI.Financial Ratios

FY2025 basis

33.95%

영업이익률

16.81%

순이익률

3.11%

ROA

13.75%

ROE

342.44%

부채비율

22.6%

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.

호텔더디자이너스디디피 투심보고서 | Alpha Lenz