동익

비상장

dongick

최영진

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

동익

Business Reg. No. 1108187846 · CEO 최영진

I.Investment Overview

Target동익 (1108187846)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동익
영문명dongick
대표자최영진
사업자등록번호1108187846
법인등록번호1101114188383
설립일2009.10.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW234.62021249.62022265.62023289.32024285.32025
영업이익100M KRW3.22021420225.320237.62024122025
순이익100M KRW2.82021420225.520235.520249.22025
Item20252024202320222021
자산총계152억원132.2억원81.3억원82.3억원49.6억원
부채총계93.4억원82.8억원42.8억원49.3억원35.5억원
자본총계58.6억원49.4억원38.5억원33억원14억원
매출액285.3억원289.3억원265.6억원249.6억원234.6억원
영업이익12억원7.6억원5.3억원4억원3.2억원
순이익9.2억원5.5억원5.5억원4억원2.8억원

VI.Financial Ratios

FY2025 basis

4.22%

영업이익률

3.23%

순이익률

6.07%

ROA

15.73%

ROE

159.35%

부채비율

38.56%

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.

동익 투심보고서 | Alpha Lenz