부산동천지킴이

비상장계속사업자

doncan gikime co.ltd

김영수

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

부산동천지킴이

Business Reg. No. 2198701036 · CEO 김영수

I.Investment Overview

Target부산동천지킴이 (2198701036)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명부산동천지킴이
영문명doncan gikime co.ltd
대표자김영수
사업자등록번호2198701036
법인등록번호1801111140712
설립일2018.02.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW19.2202126.6202225.9202325.2202424.52025
영업이익100M KRW14202120.5202219.7202318.8202417.82025
순이익100M KRW-2.82021-3.62022-3.32023-3.32024-3.12025
Item20252024202320222021
자산총계749.3억원789.3억원828.5억원866.7억원913.8억원
부채총계721.5억원758.4억원794.3억원829.2억원872.6억원
자본총계27.8억원30.9억원34.2억원37.5억원41.1억원
매출액24.5억원25.2억원25.9억원26.6억원19.2억원
영업이익17.8억원18.8억원19.7억원20.5억원14억원
순이익-3.1억원-3.3억원-3.3억원-3.6억원-2.8억원

VI.Financial Ratios

FY2025 basis

72.98%

영업이익률

-12.77%

순이익률

-0.42%

ROA

-11.23%

ROE

2,596.38%

부채비율

3.71%

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.

부산동천지킴이 투심보고서 | Alpha Lenz