동방

비상장계속사업자

dongbang

김순규

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

동방

Business Reg. No. 3018155805 · CEO 김순규

I.Investment Overview

Target동방 (3018155805)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동방
영문명dongbang
대표자김순규
사업자등록번호3018155805
법인등록번호1501140003432
설립일2001.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3772021293.52022234.62023246.32024191.92025
영업이익100M KRW12.720215.92022-18.820235.92024-15.82025
순이익100M KRW5.52021-0.32022-29.32023-10202424.52025
Item20252024202320222021
자산총계182.9억원200.2억원200.8억원231.5억원210.2억원
부채총계159.9억원152.7억원143.4억원144.8억원123.1억원
자본총계23억원47.5억원57.5억원86.8억원87.1억원
매출액191.9억원246.3억원234.6억원293.5억원377억원
영업이익-15.8억원5.9억원-18.8억원5.9억원12.7억원
순이익24.5억원-10억원-29.3억원-3,198만원5.5억원

VI.Financial Ratios

FY2025 basis

-8.22%

영업이익률

12.77%

순이익률

13.4%

ROA

106.59%

ROE

695.52%

부채비율

12.57%

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.

동방 투심보고서 | Alpha Lenz