동서

비상장

DONG SEO

김래선

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

동서

Business Reg. No. 2218120510 · CEO 김래선

I.Investment Overview

Target동서 (2218120510)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동서
영문명DONG SEO
대표자김래선
사업자등록번호2218120510
법인등록번호1401110020830
설립일2002.01.16
종업원수6명

V.Workforce

6

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW210.220212852022416.52023378.920244262025
영업이익100M KRW92021-21.42022-52.32023-71.620240.72025
순이익100M KRW11.42021-17.82022-51.32023-71.120240.12025
Item20252024202320222021
자산총계242.6억원226.6억원227.4억원260.7억원277.2억원
부채총계182억원165.9억원95.5억원77.5억원76.1억원
자본총계60.6억원60.8억원131.9억원183.2억원201억원
매출액426억원378.9억원416.5억원285억원210.2억원
영업이익6,850만원-71.6억원-52.3억원-21.4억원9억원
순이익1,406만원-71.1억원-51.3억원-17.8억원11.4억원

VII.Financial Ratios

FY2025 basis

0.16%

영업이익률

0.03%

순이익률

0.06%

ROA

0.23%

ROE

300.24%

부채비율

24.99%

자기자본비율

VIII.R&D Activity

Fields 건설/교통 > 도로교통기술

Keywords 실리콘 슬러지, 블랙아이스, 흑연

YearProjectsPapersPatents
2021000
2020100

IX.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.

동서 투심보고서 | Alpha Lenz