동화이십일

비상장계속사업자

DONGHWA CORPORATION

임홍택

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

동화이십일

Business Reg. No. 1078625489 · CEO 임홍택

I.Investment Overview

Target동화이십일 (1078625489)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동화이십일
영문명DONGHWA CORPORATION
대표자임홍택
사업자등록번호1078625489
법인등록번호1101112639734
설립일2002.10.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,268.32021989.52022809.620231,022.92024843.52025
영업이익100M KRW30.9202122.7202210.8202316.6202411.82025
순이익100M KRW33.1202123.4202218.2202332.1202414.32025
Item20252024202320222021
자산총계331.7억원353.6억원263.5억원253.6억원270.2억원
부채총계70.5억원106.7억원48.7억원56.9억원96.9억원
자본총계261.2억원246.9억원214.8억원196.6억원173.2억원
매출액843.5억원1,022.9억원809.6억원989.5억원1,268.3억원
영업이익11.8억원16.6억원10.8억원22.7억원30.9억원
순이익14.3억원32.1억원18.2억원23.4억원33.1억원

VI.Financial Ratios

FY2025 basis

1.4%

영업이익률

1.7%

순이익률

4.33%

ROA

5.49%

ROE

26.97%

부채비율

78.76%

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.

동화이십일 투심보고서 | Alpha Lenz