동광개발

비상장계속사업자

Dongkwang Development. Co. Ltd

김상주

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

동광개발

Business Reg. No. 2278107363 · CEO 김상주

I.Investment Overview

Target동광개발 (2278107363)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동광개발
영문명Dongkwang Development. Co. Ltd
대표자김상주
사업자등록번호2278107363
법인등록번호1444110002086
설립일2000.10.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW237.22021272.22022253.52023231.82024224.32025
영업이익100M KRW13.1202155.1202230.2202331.920246.82025
순이익100M KRW16.8202157.3202239.9202370.9202440.32025
Item20252024202320222021
자산총계3,566.2억원3,201.9억원2,729.4억원2,422.7억원2,256.1억원
부채총계3,238.6억원2,914.6억원2,513억원2,246.2억원2,136.9억원
자본총계327.6억원287.3억원216.4억원176.5억원119.2억원
매출액224.3억원231.8억원253.5억원272.2억원237.2억원
영업이익6.8억원31.9억원30.2억원55.1억원13.1억원
순이익40.3억원70.9억원39.9억원57.3억원16.8억원

VI.Financial Ratios

FY2025 basis

3.04%

영업이익률

17.95%

순이익률

1.13%

ROA

12.29%

ROE

988.54%

부채비율

9.19%

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.

동광개발 투심보고서 | Alpha Lenz