동진팜

비상장계속사업자

dongjinpharm

김상필

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

동진팜

Business Reg. No. 1228195427 · CEO 김상필

I.Investment Overview

Target동진팜 (1228195427)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동진팜
영문명dongjinpharm
대표자김상필
사업자등록번호1228195427
법인등록번호1201110431734
설립일2007.05.01
종업원수41명

V.Workforce

41

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW509.320216422022732.32023742.12024854.72025
영업이익100M KRW31.3202138.7202240.6202323.5202449.52025
순이익100M KRW24202130202236202316.7202437.32025
Item20252024202320222021
자산총계448.8억원425.7억원426.1억원413.1억원381.8억원
부채총계318.7억원308.4억원300.2억원292.6억원272.9억원
자본총계130.1억원117.3억원125.9억원120.5억원108.9억원
매출액854.7억원742.1억원732.3억원642억원509.3억원
영업이익49.5억원23.5억원40.6억원38.7억원31.3억원
순이익37.3억원16.7억원36억원30억원24억원

VII.Financial Ratios

FY2025 basis

5.8%

영업이익률

4.37%

순이익률

8.31%

ROA

28.67%

ROE

244.86%

부채비율

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.

동진팜 투심보고서 | Alpha Lenz