동일코퍼레이션

비상장계속사업자

Dongil Corporation

김상관

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

동일코퍼레이션

Business Reg. No. 8838100457 · CEO 김상관

I.Investment Overview

Target동일코퍼레이션 (8838100457)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동일코퍼레이션
영문명Dongil Corporation
대표자김상관
사업자등록번호8838100457
법인등록번호1101116137495
설립일2016.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW356.12021195.22022101.920230.920240.12025
영업이익100M KRW20.4202120.12022-30.92023-14202425.32025
순이익100M KRW7.2202114.22022-30.82023-182024352025
Item20252024202320222021
자산총계951.9억원223.9억원133.2억원190억원419.7억원
부채총계971.6억원208.6억원145.1억원171.1억원415억원
자본총계-19.7억원15.3억원-11.9억원18.9억원4.8억원
매출액567만원8,903만원101.9억원195.2억원356.1억원
영업이익25.3억원-14억원-30.9억원20.1억원20.4억원
순이익35억원-18억원-30.8억원14.2억원7.2억원

VI.Financial Ratios

FY2025 basis

44,583.53%

영업이익률

61,715.6%

순이익률

3.68%

ROA

ROE

부채비율

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.

동일코퍼레이션 투심보고서 | Alpha Lenz