더리본

비상장계속사업자

THE REBORN

허준

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

더리본

Business Reg. No. 6058192018 · CEO 허준

I.Investment Overview

Target더리본 (6058192018)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더리본
영문명THE REBORN
대표자허준
사업자등록번호6058192018
법인등록번호1801110657891
설립일2009.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW573.220217212022837.92023866.72024939.12025
영업이익100M KRW-1912021-96.72022-32.22023-52.1202410.82025
순이익100M KRW-144.42021-49.12022-26.520237.22024-25.42025
Item20252024202320222021
자산총계2,523.4억원2,272.7억원2,115.9억원1,808.3억원1,594억원
부채총계3,568.2억원3,292.1억원3,142.5억원2,808.5억원2,545억원
자본총계-1,044.8억원-1,019.5억원-1,026.7억원-1,000.2억원-951억원
매출액939.1억원866.7억원837.9억원721억원573.2억원
영업이익10.8억원-52.1억원-32.2억원-96.7억원-191억원
순이익-25.4억원7.2억원-26.5억원-49.1억원-144.4억원

VI.Financial Ratios

FY2025 basis

1.15%

영업이익률

-2.7%

순이익률

-1.01%

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.

더리본 투심보고서 | Alpha Lenz