더엠리테일

비상장

SD Ocean The First, inc.

최기욱

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

더엠리테일

Business Reg. No. 1078798709 · CEO 최기욱

I.Investment Overview

Target더엠리테일 (1078798709)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더엠리테일
영문명SD Ocean The First, inc.
대표자최기욱
사업자등록번호1078798709
법인등록번호1101115187615
설립일2013.07.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW35.8202131.7202235.7202335.52024232025
영업이익100M KRW0.320210.12022-8.52023-6.7202432025
순이익100M KRW0.220210.12022-8.52023-6.720241.82025
Item20252024202320222021
자산총계299.9억원486.8억원476억원545.9억원588.8억원
부채총계298.4억원483.5억원481.9억원602.9억원646억원
자본총계1.5억원3.3억원-5.9억원-57.1억원-57.2억원
매출액23억원35.5억원35.7억원31.7억원35.8억원
영업이익3억원-6.7억원-8.5억원1,357만원2,509만원
순이익1.8억원-6.7억원-8.5억원1,286만원2,366만원

VI.Financial Ratios

FY2025 basis

12.87%

영업이익률

7.93%

순이익률

0.61%

ROA

123.92%

ROE

20,327.97%

부채비율

0.49%

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.

더엠리테일 투심보고서 | Alpha Lenz