동성개발

비상장계속사업자

Dong sung inc.

제갈상호

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

동성개발

Business Reg. No. 5138163892 · CEO 제갈상호

I.Investment Overview

Target동성개발 (5138163892)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동성개발
영문명Dong sung inc.
대표자제갈상호
사업자등록번호5138163892
법인등록번호1760110070710
설립일2011.06.10
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 KRW59.62020220.52021122.32022199.32023192024
영업이익100M KRW5.1202043.2202128.9202250.72023-9.92024
순이익100M KRW0.2202036.9202149.2202242.32023-6.72024
Item20242023202220212020
자산총계209.5억원205.1억원235.9억원207.5억원278.7억원
부채총계46.3억원23.4억원83.5억원104.3억원212.4억원
자본총계163.2억원181.7억원152.4억원103.2억원66.3억원
매출액19억원199.3억원122.3억원220.5억원59.6억원
영업이익-9.9억원50.7억원28.9억원43.2억원5.1억원
순이익-6.7억원42.3억원49.2억원36.9억원1,585만원

VII.Financial Ratios

FY2024 basis

-52.2%

영업이익률

-35.53%

순이익률

-3.22%

ROA

-4.13%

ROE

28.37%

부채비율

77.9%

자기자본비율

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.

동성개발 투심보고서 | Alpha Lenz