동양종합개발

비상장

Dong Yang Development Co., Ltd.

최진연

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

동양종합개발

Business Reg. No. 8778100393 · CEO 최진연

I.Investment Overview

Target동양종합개발 (8778100393)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동양종합개발
영문명Dong Yang Development Co., Ltd.
대표자최진연
사업자등록번호8778100393
법인등록번호1701110601006
설립일2016.04.21
종업원수132명

V.Workforce

132

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW140.72021154.22022153.62023130.12024113.72025
영업이익100M KRW2.5202112.6202215.7202313.420246.42025
순이익100M KRW1.7202112202214.7202312.820246.52025
Item20252024202320222021
자산총계94.2억원87.6억원78.1억원65.2억원50.7억원
부채총계18.4억원17.4억원19.8억원20.5억원18억원
자본총계75.7억원70.2억원58.4억원44.7억원32.7억원
매출액113.7억원130.1억원153.6억원154.2억원140.7억원
영업이익6.4억원13.4억원15.7억원12.6억원2.5억원
순이익6.5억원12.8억원14.7억원12억원1.7억원

VII.Financial Ratios

FY2025 basis

5.61%

영업이익률

5.74%

순이익률

6.93%

ROA

8.61%

ROE

24.35%

부채비율

80.42%

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.

동양종합개발 투심보고서 | Alpha Lenz