동일판매

비상장계속사업자

dongilfd

정진헌

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

동일판매

Business Reg. No. 4388800445 · CEO 정진헌

I.Investment Overview

Target동일판매 (4388800445)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동일판매
영문명dongilfd
대표자정진헌
사업자등록번호4388800445
법인등록번호1357110111478
설립일2016.03.21
종업원수22명

V.Workforce

22

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW132.32021188.12022225.72023211.52024159.62025
영업이익100M KRW-10.520212.420226202313.620246.22025
순이익100M KRW-13.22021120222.82023-10.82024-0.52025
Item20252024202320222021
자산총계132.3억원142.7억원163.7억원166억원136.1억원
부채총계89.6억원99.5억원108.7억원112.9억원83.9억원
자본총계42.7억원43.2억원55억원53.2억원52.2억원
매출액159.6억원211.5억원225.7억원188.1억원132.3억원
영업이익6.2억원13.6억원6억원2.4억원-10.5억원
순이익-4,531만원-10.8억원2.8억원9,525만원-13.2억원

VII.Financial Ratios

FY2025 basis

3.89%

영업이익률

-0.28%

순이익률

-0.34%

ROA

-1.06%

ROE

209.71%

부채비율

32.29%

자기자본비율

VIII.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.

동일판매 투심보고서 | Alpha Lenz