동아사이언스

비상장계속사업자

Donga Science

김두희

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

동아사이언스

Business Reg. No. 1018162201 · CEO 김두희

I.Investment Overview

Target동아사이언스 (1018162201)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동아사이언스
영문명Donga Science
대표자김두희
사업자등록번호1018162201
법인등록번호1101112062331
설립일2000.09.01
종업원수99명

V.Workforce

99

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW161.72021161.42022163.42023146.92024156.12025
영업이익100M KRW8.72021-1.22022-1.42023-3.120243.52025
순이익100M KRW9.920211.820221.820231202410.32025
Item20252024202320222021
자산총계147.4억원128억원135.1억원146.5억원138.1억원
부채총계70.5억원61.4억원69.5억원82.7억원74.6억원
자본총계76.9억원66.6억원65.6억원63.8억원63.6억원
매출액156.1억원146.9억원163.4억원161.4억원161.7억원
영업이익3.5억원-3.1억원-1.4억원-1.2억원8.7억원
순이익10.3억원1억원1.8억원1.8억원9.9억원

VII.Financial Ratios

FY2025 basis

2.27%

영업이익률

6.58%

순이익률

6.97%

ROA

13.36%

ROE

91.65%

부채비율

52.18%

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.

동아사이언스 투심보고서 | Alpha Lenz