동일토건

비상장계속사업자

DONG IL CONST. CO., LTD.

고동현

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

동일토건

Business Reg. No. 1148135694 · CEO 고동현

I.Investment Overview

Target동일토건 (1148135694)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동일토건
영문명DONG IL CONST. CO., LTD.
대표자고동현
사업자등록번호1148135694
법인등록번호1101110629026
설립일1989.05.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,307.220212,490.820222,211.520232,267.420242,424.92025
영업이익100M KRW-89.82021150.32022242.32023200.920244552025
순이익100M KRW152.52021192202251.52023950.62024465.52025
Item20252024202320222021
자산총계2,887.2억원2,133억원2,054.4억원1,678.6억원2,210.9억원
부채총계1,718.6억원1,415.9억원2,282.9억원1,957.5억원2,677.4억원
자본총계1,168.6억원717.1억원-228.4억원-278.9억원-466.5억원
매출액2,424.9억원2,267.4억원2,211.5억원2,490.8억원1,307.2억원
영업이익455억원200.9억원242.3억원150.3억원-89.8억원
순이익465.5억원950.6억원51.5억원192억원152.5억원

VI.Financial Ratios

FY2025 basis

18.76%

영업이익률

19.2%

순이익률

16.12%

ROA

39.84%

ROE

147.07%

부채비율

40.47%

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.

동일토건 투심보고서 | Alpha Lenz