동광

비상장계속사업자

DONG-GWANG PANJI .,CO.

정상문

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

동광

Business Reg. No. 1408124691 · CEO 정상문

I.Investment Overview

Target동광 (1408124691)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동광
영문명DONG-GWANG PANJI .,CO.
대표자정상문
사업자등록번호1408124691
법인등록번호1355110184958
설립일2007.10.11
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW83.9202163.1202247.5202344202447.82025
영업이익100M KRW31.220218.820220.82023-4.520240.22025
순이익100M KRW110.920212.420223.22023-19.22024-12.62025
Item20252024202320222021
자산총계1,810.3억원1,700억원1,621.9억원1,607.7억원1,625.2억원
부채총계615.4억원492.1억원394.6억원382.7억원400.1억원
자본총계1,194.9억원1,207.9억원1,227.3억원1,225.1억원1,225.1억원
매출액47.8억원44억원47.5억원63.1억원83.9억원
영업이익2,458만원-4.5억원8,278만원8.8억원31.2억원
순이익-12.6억원-19.2억원3.2억원2.4억원110.9억원

VII.Financial Ratios

FY2025 basis

0.51%

영업이익률

-26.34%

순이익률

-0.7%

ROA

-1.05%

ROE

51.5%

부채비율

66%

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.

동광 투심보고서 | Alpha Lenz