동앤유

비상장계속사업자

DONG&YOU CO.,LTD

오정석

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

동앤유

Business Reg. No. 7288800561 · CEO 오정석

I.Investment Overview

Target동앤유 (7288800561)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동앤유
영문명DONG&YOU CO.,LTD
대표자오정석
사업자등록번호7288800561
법인등록번호1101116201175
설립일2016.10.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.720210.120220.4202329.12024
영업이익100M KRW-4.22020-2.92021-6.82022-5.220232.12024
순이익100M KRW-23.82020-9.22021-11.62022-1.220236.62024
Item20242023202220212020
자산총계98.8억원133.6억원144.2억원155.7억원125.6억원
부채총계116.6억원134.1억원143.6억원143.4억원144.1억원
자본총계-17.7억원-4,707만원6,950만원12.3억원-18.5억원
매출액29.1억원3,840만원1,280만원1.7억원
영업이익2.1억원-5.2억원-6.8억원-2.9억원-4.2억원
순이익6.6억원-1.2억원-11.6억원-9.2억원-23.8억원

VI.Financial Ratios

FY2024 basis

7.28%

영업이익률

22.64%

순이익률

6.66%

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.

동앤유 투심보고서 | Alpha Lenz