동원아이엔씨

비상장계속사업자

Dong Won Inc

이윤기

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

동원아이엔씨

Business Reg. No. 1108118320 · CEO 이윤기

I.Investment Overview

Target동원아이엔씨 (1108118320)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동원아이엔씨
영문명Dong Won Inc
대표자이윤기
사업자등록번호1108118320
법인등록번호1101140001905
설립일1985.02.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW169.72021179.420221802023207.22024218.92025
영업이익100M KRW-552021-39.62022-47.62023-27.32024-30.32025
순이익100M KRW-70.32021-61.82022-65.12023-63.32024-62.22025
Item20252024202320222021
자산총계2,720억원2,157.9억원2,175.3억원2,197.8억원2,232.7억원
부채총계1,470.1억원845.8억원800억원757.3억원730.4억원
자본총계1,249.9억원1,312억원1,375.4억원1,440.5억원1,502.3억원
매출액218.9억원207.2억원180억원179.4억원169.7억원
영업이익-30.3억원-27.3억원-47.6억원-39.6억원-55억원
순이익-62.2억원-63.3억원-65.1억원-61.8억원-70.3억원

VI.Financial Ratios

FY2025 basis

-13.86%

영업이익률

-28.4%

순이익률

-2.29%

ROA

-4.98%

ROE

117.62%

부채비율

45.95%

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.

동원아이엔씨 투심보고서 | Alpha Lenz