스마트디앤씨

비상장계속사업자

smart d and c

박만규

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

스마트디앤씨

Business Reg. No. 1138600713 · CEO 박만규

I.Investment Overview

Target스마트디앤씨 (1138600713)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명스마트디앤씨
영문명smart d and c
대표자박만규
사업자등록번호1138600713
법인등록번호1101113311026
설립일2005.09.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW176.52021216.82022108.9202367.6202433.12025
영업이익100M KRW7.2202117202212.620233.42024-2.22025
순이익100M KRW2.920216.120221.42023-55.6202427.72025
Item20252024202320222021
자산총계103.2억원136.3억원201.4억원184.2억원166.3억원
부채총계129억원138.5억원147.9억원137.1억원148.8억원
자본총계-25.8억원-2.2억원53.5억원47.1억원17.4억원
매출액33.1억원67.6억원108.9억원216.8억원176.5억원
영업이익-2.2억원3.4억원12.6억원17억원7.2억원
순이익27.7억원-55.6억원1.4억원6.1억원2.9억원

VI.Financial Ratios

FY2025 basis

-6.6%

영업이익률

83.82%

순이익률

26.84%

ROA

ROE

부채비율

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.

스마트디앤씨 투심보고서 | Alpha Lenz