더나은가치

비상장계속사업자

The na eu ga chi

정명철

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

더나은가치

Business Reg. No. 1088617037 · CEO 정명철

I.Investment Overview

Target더나은가치 (1088617037)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더나은가치
영문명The na eu ga chi
대표자정명철
사업자등록번호1088617037
법인등록번호2001110560388
설립일2019.04.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW219.92021431.82022388.72023328.3202455.52025
영업이익100M KRW4.42021124.4202289.3202382.720246.52025
순이익100M KRW-32202196.6202252.2202362202419.92025
Item20252024202320222021
자산총계516.2억원594.5억원721.8억원564.1억원492.5억원
부채총계477.6억원535.9억원725.2억원619.7억원644.7억원
자본총계38.6억원58.6억원-3.4억원-55.6억원-152.2억원
매출액55.5억원328.3억원388.7억원431.8억원219.9억원
영업이익6.5억원82.7억원89.3억원124.4억원4.4억원
순이익19.9억원62억원52.2억원96.6억원-32억원

VI.Financial Ratios

FY2025 basis

11.64%

영업이익률

35.96%

순이익률

3.86%

ROA

51.6%

ROE

1,235.86%

부채비율

7.49%

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.

더나은가치 투심보고서 | Alpha Lenz