스튜디오디원

비상장계속사업자

Studio D1 Co.,Ltd.

조민철

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

스튜디오디원

Business Reg. No. 1028701096 · CEO 조민철

I.Investment Overview

Target스튜디오디원 (1028701096)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명스튜디오디원
영문명Studio D1 Co.,Ltd.
대표자조민철
사업자등록번호1028701096
법인등록번호1101116852449
설립일2018.08.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW28.2202236.2202330.1202420.12025
영업이익100M KRW-12021-3.5202223.320236.720241.32025
순이익100M KRW-1.12021-1820220.72023-13.9202415.52025
Item20252024202320222021
자산총계349.6억원360.5억원299.8억원299.6억원260.3억원
부채총계274억원269.4억원258.3억원258.8억원201.5억원
자본총계75.6억원91.1억원41.5억원40.8억원58.8억원
매출액20.1억원30.1억원36.2억원28.2억원
영업이익1.3억원6.7억원23.3억원-3.5억원-1억원
순이익15.5억원-13.9억원6,653만원-18억원-1.1억원

VI.Financial Ratios

FY2025 basis

6.6%

영업이익률

77.06%

순이익률

4.44%

ROA

20.55%

ROE

362.62%

부채비율

21.62%

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.

스튜디오디원 투심보고서 | Alpha Lenz