디앤에스아이홀딩스(DnSIHoldingsCO.,LTD.)

비상장계속사업자

VISION X ASIA CO,.LTD

고인홍

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

디앤에스아이홀딩스(DnSIHoldingsCO.,LTD.)

Business Reg. No. 1308173119 · CEO 고인홍

I.Investment Overview

Target디앤에스아이홀딩스(DnSIHoldingsCO.,LTD.) (1308173119)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명디앤에스아이홀딩스(DnSIHoldingsCO.,LTD.)
영문명VISION X ASIA CO,.LTD
대표자고인홍
사업자등록번호1308173119
법인등록번호1211110078824
설립일2000.08.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW7.7202114.8202214.5202314202416.12025
영업이익100M KRW3.220211.12022-0.92023-2.72024-12.12025
순이익100M KRW172.9202138.9202219202311.4202414.72025
Item20252024202320222021
자산총계498.3억원529.2억원574억원592.2억원738.8억원
부채총계19.1억원13.5억원12.2억원11.8억원151.2억원
자본총계479.2억원515.7억원561.8억원580.4억원587.5억원
매출액16.1억원14억원14.5억원14.8억원7.7억원
영업이익-12.1억원-2.7억원-8,778만원1.1억원3.2억원
순이익14.7억원11.4억원19억원38.9억원172.9억원

VI.Financial Ratios

FY2025 basis

-74.82%

영업이익률

91.36%

순이익률

2.96%

ROA

3.08%

ROE

3.99%

부채비율

96.17%

자기자본비율

VII.R&D Activity

Fields 기계 > 자동차/철도차량 · 건설/교통 > 기타 건설/교통

Keywords 조명, 엘이디, 자동차, 전조등, 균제도

YearProjectsPapersPatents
2020002
2019302
2018100
2017100

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.

디앤에스아이홀딩스(DnSIHoldingsCO.,LTD.) 투심보고서 | Alpha Lenz