티에스디

비상장계속사업자

TSD Co.,Ltd.

임달규, 강향자

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

티에스디

Business Reg. No. 3538800047 · CEO 임달규, 강향자

I.Investment Overview

Target티에스디 (3538800047)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티에스디
영문명TSD Co.,Ltd.
대표자임달규, 강향자
사업자등록번호3538800047
법인등록번호1647110050366
설립일2015.05.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.520213.520224.320234.620245.12025
영업이익100M KRW2.62021-2.42022-02023-1.520241.42025
순이익100M KRW1.22021-2.220220.92023-120241.12025
Item20252024202320222021
자산총계138.3억원137.8억원138.3억원138.8억원140.6억원
부채총계193.4억원191.8억원191.3억원192.6억원192.3억원
자본총계-55.1억원-54억원-53억원-53.9억원-51.6억원
매출액5.1억원4.6억원4.3억원3.5억원2.5억원
영업이익1.4억원-1.5억원-372만원-2.4억원2.6억원
순이익1.1억원-1억원8,645만원-2.2억원1.2억원

VI.Financial Ratios

FY2025 basis

28.53%

영업이익률

21.04%

순이익률

0.77%

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.

티에스디 투심보고서 | Alpha Lenz