동남코리아

비상장계속사업자

Dong Nam Korea Co., Ltd.

변지원

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

동남코리아

Business Reg. No. 2118602053 · CEO 변지원

I.Investment Overview

Target동남코리아 (2118602053)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동남코리아
영문명Dong Nam Korea Co., Ltd.
대표자변지원
사업자등록번호2118602053
법인등록번호1101111000762
설립일1994.01.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW87.3202199202256202388.22024137.42025
영업이익100M KRW-21.62021-19.92022-8.32023-19.5202419.62025
순이익100M KRW2.7202150.5202228.3202316.9202431.92025
Item20252024202320222021
자산총계862.3억원871.5억원798.3억원794.8억원722.9억원
부채총계137억원147억원127.7억원144.4억원130.1억원
자본총계725.4억원724.5억원670.6억원650.4억원592.8억원
매출액137.4억원88.2억원56억원99억원87.3억원
영업이익19.6억원-19.5억원-8.3억원-19.9억원-21.6억원
순이익31.9억원16.9억원28.3억원50.5억원2.7억원

VI.Financial Ratios

FY2025 basis

14.27%

영업이익률

23.22%

순이익률

3.7%

ROA

4.4%

ROE

18.88%

부채비율

84.12%

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.

동남코리아 투심보고서 | Alpha Lenz