동일조선

비상장계속사업자

DONG IL SHIPYARD CO.,LTD.

김성태

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

동일조선

Business Reg. No. 6018110649 · CEO 김성태

I.Investment Overview

Target동일조선 (6018110649)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동일조선
영문명DONG IL SHIPYARD CO.,LTD.
대표자김성태
사업자등록번호6018110649
법인등록번호1801110042373
설립일1981.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW384.42021453.52022408.72023307.120243972025
영업이익100M KRW6.4202116.62022-31.420233.7202412.92025
순이익100M KRW8.72021192022-33.420235.320243.72025
Item20252024202320222021
자산총계646.7억원586.1억원609.7억원584.1억원566.9억원
부채총계419.3억원362.3억원391.3억원331.3억원333.1억원
자본총계227.4억원223.7억원218.5억원252.8억원233.9억원
매출액397억원307.1억원408.7억원453.5억원384.4억원
영업이익12.9억원3.7억원-31.4억원16.6억원6.4억원
순이익3.7억원5.3억원-33.4억원19억원8.7억원

VI.Financial Ratios

FY2025 basis

3.26%

영업이익률

0.92%

순이익률

0.57%

ROA

1.61%

ROE

184.39%

부채비율

35.16%

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.

동일조선 투심보고서 | Alpha Lenz