동인스포츠

비상장계속사업자

DONGIN SPORT Corp.

김경회

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

동인스포츠

Business Reg. No. 6438100505 · CEO 김경회

I.Investment Overview

Target동인스포츠 (6438100505)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동인스포츠
영문명DONGIN SPORT Corp.
대표자김경회
사업자등록번호6438100505
법인등록번호1101116275998
설립일2016.12.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW59.42021224.12022233.420239.8202402025
영업이익100M KRW-5.1202110.2202231.62023-9.82024-1.32025
순이익100M KRW-25.9202147.5202263.2202350.5202441.32025
Item20252024202320222021
자산총계239.4억원194.9억원208.4억원371.9억원371.7억원
부채총계1,639만원2,050만원14.2억원113.2억원160.4억원
자본총계239.3억원194.7억원194.2억원258.7억원211.2억원
매출액0원9.8억원233.4억원224.1억원59.4억원
영업이익-1.3억원-9.8억원31.6억원10.2억원-5.1억원
순이익41.3억원50.5억원63.2억원47.5억원-25.9억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

17.26%

ROA

17.27%

ROE

0.07%

부채비율

99.93%

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.

동인스포츠 투심보고서 | Alpha Lenz