더시티

비상장계속사업자

thecity

김정준

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

더시티

Business Reg. No. 1358637689 · CEO 김정준

I.Investment Overview

Target더시티 (1358637689)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더시티
영문명thecity
대표자김정준
사업자등록번호1358637689
법인등록번호1348110283804
설립일2013.11.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5,287.2202110,446.42022169.52023129.52024580.62025
영업이익100M KRW1,806.620212,927.12022-167.2202314.42025
순이익100M KRW1,348.720212,198.62022-1122023-118202453.82025
Item20252024202320222021
자산총계3,891.5억원4,108.1억원4,704.2억원8,558.8억원6,004.2억원
부채총계632.9억원903.3억원1,381.4억원5,124억원4,768억원
자본총계3,258.6억원3,204.8억원3,322.8억원3,434.8억원1,236.2억원
매출액580.6억원129.5억원169.5억원10,446.4억원5,287.2억원
영업이익14.4억원-167.2억원2,927.1억원1,806.6억원
순이익53.8억원-118억원-112억원2,198.6억원1,348.7억원

VI.Financial Ratios

FY2025 basis

2.48%

영업이익률

9.26%

순이익률

1.38%

ROA

1.65%

ROE

19.42%

부채비율

83.74%

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.

더시티 투심보고서 | Alpha Lenz