동천

비상장계속사업자

Dong Cheon Co., Ltd.

심익섭

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

동천

Business Reg. No. 6088166765 · CEO 심익섭

I.Investment Overview

Target동천 (6088166765)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동천
영문명Dong Cheon Co., Ltd.
대표자심익섭
사업자등록번호6088166765
법인등록번호1901110063731
설립일2007.05.08
종업원수6명

V.Workforce

6

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW33.1202140.7202245.9202366.4202451.22025
영업이익100M KRW4.620239.82025
순이익100M KRW-0.52021-5.420222.120235.92025
Item20252024202320222021
자산총계219억원219.9억원221.4억원227.6억원200.9억원
부채총계167.6억원174.4억원187.8억원196.1억원184.4억원
자본총계51.4억원45.5억원33.6억원31.5억원16.5억원
매출액51.2억원66.4억원45.9억원40.7억원33.1억원
영업이익9.8억원4.6억원
순이익5.9억원2.1억원-5.4억원-5,284만원

VII.Financial Ratios

FY2025 basis

19.08%

영업이익률

11.53%

순이익률

2.69%

ROA

11.47%

ROE

325.89%

부채비율

23.48%

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.

동천 투심보고서 | Alpha Lenz