동은테크

비상장계속사업자

DONG EUN TECH Co., Ltd.

서경원

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

동은테크

Business Reg. No. 1778100575 · CEO 서경원

I.Investment Overview

Target동은테크 (1778100575)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동은테크
영문명DONG EUN TECH Co., Ltd.
대표자서경원
사업자등록번호1778100575
법인등록번호1801111076280
설립일2017.01.25
종업원수37명

V.Workforce

37

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW85.6202192.32022107.9202388.2202468.52025
영업이익100M KRW8.320215.620225.32023-8.1202416.52025
순이익100M KRW5.22021120220.42023-13.8202421.62025
Item20252024202320222021
자산총계155.2억원165.1억원152.7억원144.5억원155.9억원
부채총계168억원156.4억원130.2억원122.3억원134.6억원
자본총계-12.8억원8.8억원22.6억원22.2억원21.2억원
매출액68.5억원88.2억원107.9억원92.3억원85.6억원
영업이익16.5억원-8.1억원5.3억원5.6억원8.3억원
순이익21.6억원-13.8억원3,874만원9,558만원5.2억원

VII.Financial Ratios

FY2025 basis

24.09%

영업이익률

31.55%

순이익률

13.92%

ROA

ROE

부채비율

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.

동은테크 투심보고서 | Alpha Lenz