동아

비상장계속사업자

DONG-A

이우종

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

동아

Business Reg. No. 6088184967 · CEO 이우종

I.Investment Overview

Target동아 (6088184967)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동아
영문명DONG-A
대표자이우종
사업자등록번호6088184967
법인등록번호1943110028787
설립일2011.01.21
종업원수15명

V.Workforce

15

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW150.92021140.320221182023122.82024138.82025
영업이익100M KRW31.4202110.520226.520236.12024-18.72025
순이익100M KRW13.420210.620221.720233.52024-18.32025
Item20252024202320222021
자산총계182.7억원196.3억원204.4억원196.2억원198.3억원
부채총계112.4억원107.7억원119.2억원112.8억원115.5억원
자본총계70.4억원88.6억원85.1억원83.4억원82.8억원
매출액138.8억원122.8억원118억원140.3억원150.9억원
영업이익-18.7억원6.1억원6.5억원10.5억원31.4억원
순이익-18.3억원3.5억원1.7억원5,865만원13.4억원

VII.Financial Ratios

FY2025 basis

-13.51%

영업이익률

-13.15%

순이익률

-9.99%

ROA

-25.94%

ROE

159.69%

부채비율

38.51%

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.

동아 투심보고서 | Alpha Lenz