더씨티케이

비상장

The City K Co., Ltd.

박만호

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

더씨티케이

Business Reg. No. 1798101207 · CEO 박만호

I.Investment Overview

Target더씨티케이 (1798101207)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더씨티케이
영문명The City K Co., Ltd.
대표자박만호
사업자등록번호1798101207
법인등록번호1348110468191
설립일2018.09.20
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW353.92021127.6202220.320239.220242.92025
영업이익100M KRW161.7202122.62022-28.12023-11.42024-6.72025
순이익100M KRW137202124.52022-19.82023-132024-12.62025
Item20252024202320222021
자산총계262.5억원212.8억원200.8억원229.3억원198.2억원
부채총계199.1억원136.8억원111.8억원120.5억원113.9억원
자본총계63.4억원76억원89억원108.8억원84.3억원
매출액2.9억원9.2억원20.3억원127.6억원353.9억원
영업이익-6.7억원-11.4억원-28.1억원22.6억원161.7억원
순이익-12.6억원-13억원-19.8억원24.5억원137억원

VII.Financial Ratios

FY2025 basis

-233.76%

영업이익률

-441.85%

순이익률

-4.81%

ROA

-19.92%

ROE

314.19%

부채비율

24.14%

자기자본비율

VIII.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.

더씨티케이 투심보고서 | Alpha Lenz