동서산업

비상장계속사업자

DONG SEO IND Co.,

현종원,김근석

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

동서산업

Business Reg. No. 6028153957 · CEO 현종원,김근석

I.Investment Overview

Target동서산업 (6028153957)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동서산업
영문명DONG SEO IND Co.,
대표자현종원,김근석
사업자등록번호6028153957
법인등록번호1801110740000
설립일2010.12.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW239.32021213.22022244.42023265.32024245.42025
영업이익100M KRW16.2202114.5202212.9202313.320244.52025
순이익100M KRW14.1202110.720229.420239.720243.42025
Item20252024202320222021
자산총계188.9억원197.9억원178.9억원168.5억원168.1억원
부채총계58억원69.6억원54.5억원50.9억원55.2억원
자본총계130.9억원128.3억원124.4억원117.6억원112.9억원
매출액245.4억원265.3억원244.4억원213.2억원239.3억원
영업이익4.5억원13.3억원12.9억원14.5억원16.2억원
순이익3.4억원9.7억원9.4억원10.7억원14.1억원

VI.Financial Ratios

FY2025 basis

1.84%

영업이익률

1.38%

순이익률

1.79%

ROA

2.59%

ROE

44.32%

부채비율

69.29%

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.

동서산업 투심보고서 | Alpha Lenz