백조씽크

비상장계속사업자

DONG YOO MULSAN CO.LTD

조화자

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

백조씽크

Business Reg. No. 2048130653 · CEO 조화자

I.Investment Overview

Target백조씽크 (2048130653)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명백조씽크
영문명DONG YOO MULSAN CO.LTD
대표자조화자
사업자등록번호2048130653
법인등록번호1101110193112
설립일1976.04.15
종업원수35명

V.Workforce

35

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW507.6202147620224862023584.62024662.92025
영업이익100M KRW15.620219.4202214.6202337.42024452025
순이익100M KRW12.320213.720228.9202328.6202435.32025
Item20252024202320222021
자산총계374.2억원295.5억원245.9억원244.9억원247.9억원
부채총계243.2억원194.5억원170.8억원178.7억원185.3억원
자본총계131억원101억원75.1억원66.2억원62.5억원
매출액662.9억원584.6억원486억원476억원507.6억원
영업이익45억원37.4억원14.6억원9.4억원15.6억원
순이익35.3억원28.6억원8.9억원3.7억원12.3억원

VII.Financial Ratios

FY2025 basis

6.78%

영업이익률

5.33%

순이익률

9.44%

ROA

26.96%

ROE

185.58%

부채비율

35.02%

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.

백조씽크 투심보고서 | Alpha Lenz