더코리아홀딩스

비상장계속사업자

THE KOREA HOLDINGS

박상헌

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

더코리아홀딩스

Business Reg. No. 2158666840 · CEO 박상헌

I.Investment Overview

Target더코리아홀딩스 (2158666840)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더코리아홀딩스
영문명THE KOREA HOLDINGS
대표자박상헌
사업자등록번호2158666840
법인등록번호1101113155002
설립일2005.01.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW51.4202155.8202284.5202379.6202434.72025
영업이익100M KRW48.7202147.5202275.7202371.7202425.62025
순이익100M KRW42.4202165.8202269.2202367.1202433.72025
Item20252024202320222021
자산총계733.8억원717억원654.3억원588.4억원557.1억원
부채총계9.3억원25.9억원30.4억원33.7억원66.2억원
자본총계724.5억원691억원623.9억원554.7억원490.9억원
매출액34.7억원79.6억원84.5억원55.8억원51.4억원
영업이익25.6억원71.7억원75.7억원47.5억원48.7억원
순이익33.7억원67.1억원69.2억원65.8억원42.4억원

VI.Financial Ratios

FY2025 basis

73.93%

영업이익률

97.19%

순이익률

4.59%

ROA

4.65%

ROE

1.29%

부채비율

98.73%

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.

더코리아홀딩스 투심보고서 | Alpha Lenz