동보자원

비상장계속사업자

DONGBO RESOURCES

함형진

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

동보자원

Business Reg. No. 1408162394 · CEO 함형진

I.Investment Overview

Target동보자원 (1408162394)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동보자원
영문명DONGBO RESOURCES
대표자함형진
사업자등록번호1408162394
법인등록번호1355110236387
설립일2012.03.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW522.12020897.52021825.82022636.32023484.22024
영업이익100M KRW6202012.520214.22022-52023-1.82024
순이익100M KRW4.120208.520210.82022-8.42023-6.42024
Item20242023202220212020
자산총계81.3억원93.3억원108.9억원105.5억원99.8억원
부채총계33.6억원39.2억원46.4억원43.8억원46.6억원
자본총계47.7억원54.1억원62.5억원61.7억원53.2억원
매출액484.2억원636.3억원825.8억원897.5억원522.1억원
영업이익-1.8억원-5억원4.2억원12.5억원6억원
순이익-6.4억원-8.4억원7,778만원8.5억원4.1억원

VI.Financial Ratios

FY2024 basis

-0.36%

영업이익률

-1.32%

순이익률

-7.84%

ROA

-13.36%

ROE

70.45%

부채비율

58.67%

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.

동보자원 투심보고서 | Alpha Lenz