동아에스텍

비상장계속사업자

DONG-A S.TECH CO., LTD

이용문

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

동아에스텍

Business Reg. No. 1258171308 · CEO 이용문

I.Investment Overview

Target동아에스텍 (1258171308)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동아에스텍
영문명DONG-A S.TECH CO., LTD
대표자이용문
사업자등록번호1258171308
법인등록번호1313110077838
설립일2007.11.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW204.12021223.12022226.52023198.32024183.72025
영업이익100M KRW14.3202120.2202216202310.720244.72025
순이익100M KRW11.4202113202212.820236.820242.42025
Item20252024202320222021
자산총계198.6억원189.3억원184억원144.3억원132.8억원
부채총계102.8억원95.9억원97.4억원70.5억원72.1억원
자본총계95.8억원93.4억원86.6억원73.8억원60.8억원
매출액183.7억원198.3억원226.5억원223.1억원204.1억원
영업이익4.7억원10.7억원16억원20.2억원14.3억원
순이익2.4억원6.8억원12.8억원13억원11.4억원

VI.Financial Ratios

FY2025 basis

2.57%

영업이익률

1.33%

순이익률

1.23%

ROA

2.55%

ROE

107.24%

부채비율

48.25%

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.

동아에스텍 투심보고서 | Alpha Lenz