동양이룸이에스

비상장계속사업자

Dong Yang EloomES Co.,Ltd

조효제

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

동양이룸이에스

Business Reg. No. 5278800857 · CEO 조효제

I.Investment Overview

Target동양이룸이에스 (5278800857)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동양이룸이에스
영문명Dong Yang EloomES Co.,Ltd
대표자조효제
사업자등록번호5278800857
법인등록번호1701110655037
설립일2017.09.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW748.12021972.32022826.82023862.12024846.62025
영업이익100M KRW0.42021-0.72022-7.32023-7.22024-2.12025
순이익100M KRW0.22021-1.12022-7.32023-7.42024-2.32025
Item20252024202320222021
자산총계27.7억원26.6억원27.3억원37억원30.6억원
부채총계38.1억원35.8억원30억원33.4억원26.2억원
자본총계-10.4억원-9.3억원-2.7억원3.6억원4.4억원
매출액846.6억원862.1억원826.8억원972.3억원748.1억원
영업이익-2.1억원-7.2억원-7.3억원-6,904만원3,876만원
순이익-2.3억원-7.4억원-7.3억원-1.1억원1,815만원

VI.Financial Ratios

FY2025 basis

-0.25%

영업이익률

-0.27%

순이익률

-8.24%

ROA

ROE

부채비율

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.

동양이룸이에스 투심보고서 | Alpha Lenz