더사칠공

비상장계속사업자

THE470 Co.,Ltd

박진규

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

더사칠공

Business Reg. No. 2108175451 · CEO 박진규

I.Investment Overview

Target더사칠공 (2108175451)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더사칠공
영문명THE470 Co.,Ltd
대표자박진규
사업자등록번호2108175451
법인등록번호1101115437953
설립일2014.06.13
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW39.7202154.6202284.9202382.52024169.22025
영업이익100M KRW-15.12021-13.420222.420232.320246.92025
순이익100M KRW-19.320212.52022-7.2202312.220240.12025
Item20252024202320222021
자산총계227.5억원296.1억원290.7억원297.8억원248.6억원
부채총계187억원230.6억원226.4억원226.3억원184.7억원
자본총계40.4억원65.5억원64.3억원71.5억원63.9억원
매출액169.2억원82.5억원84.9억원54.6억원39.7억원
영업이익6.9억원2.3억원2.4억원-13.4억원-15.1억원
순이익511만원12.2억원-7.2억원2.5억원-19.3억원

VII.Financial Ratios

FY2025 basis

4.09%

영업이익률

0.03%

순이익률

0.02%

ROA

0.13%

ROE

462.41%

부채비율

17.78%

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.

더사칠공 투심보고서 | Alpha Lenz