동일기계공업

비상장계속사업자

DONG IL MACHINERY CO., LTD.

박장식

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

동일기계공업

Business Reg. No. 1388102452 · CEO 박장식

I.Investment Overview

Target동일기계공업 (1388102452)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동일기계공업
영문명DONG IL MACHINERY CO., LTD.
대표자박장식
사업자등록번호1388102452
법인등록번호1341110037833
설립일1992.07.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW450.92021477.82022469.82023454.72024464.72025
영업이익100M KRW26.7202121.8202225.3202319.4202420.72025
순이익100M KRW24.4202118.3202225.7202323.9202420.32025
Item20252024202320222021
자산총계361.5억원332.3억원307.4억원278.7억원260.7억원
부채총계124.1억원115.2억원114.2억원111.1억원111.4억원
자본총계237.4억원217.1억원193.3억원167.6억원149.3억원
매출액464.7억원454.7억원469.8억원477.8억원450.9억원
영업이익20.7억원19.4억원25.3억원21.8억원26.7억원
순이익20.3억원23.9억원25.7억원18.3억원24.4억원

VI.Financial Ratios

FY2025 basis

4.46%

영업이익률

4.36%

순이익률

5.6%

ROA

8.53%

ROE

52.28%

부채비율

65.67%

자기자본비율

VII.R&D Activity

Fields 기계 > 자동차/철도차량 · 기계 > 요소부품

Keywords 밸브, 제어밸브, 압축기, 파워팩, 통합

YearProjectsPapersPatents
2026200
2025100
2024303
2023201
2022300
2021300
2020200
2019200
2018100
2014010
2013000
2012112
2011100

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.

동일기계공업 투심보고서 | Alpha Lenz