동서산업

비상장계속사업자

DONGSEO INDUSTRY

홍순희

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

동서산업

Business Reg. No. 2218123313 · CEO 홍순희

I.Investment Overview

Target동서산업 (2218123313)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동서산업
영문명DONGSEO INDUSTRY
대표자홍순희
사업자등록번호2218123313
법인등록번호1401110024600
설립일2003.06.23
종업원수11명

V.Workforce

11

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW94.9202188.72022103.92023102.7202495.92025
영업이익100M KRW15.7202116.720226.1202319.5202423.32025
순이익100M KRW8.5202116.520226.4202320.6202421.92025
Item20252024202320222021
자산총계293.9억원272.7억원221.6억원199.5억원187.1억원
부채총계110.3억원111.2억원80.6억원65억원69.1억원
자본총계183.6억원161.5억원140.9억원134.5억원118억원
매출액95.9억원102.7억원103.9억원88.7억원94.9억원
영업이익23.3억원19.5억원6.1억원16.7억원15.7억원
순이익21.9억원20.6억원6.4억원16.5억원8.5억원

VII.Financial Ratios

FY2025 basis

24.32%

영업이익률

22.78%

순이익률

7.44%

ROA

11.9%

ROE

60.05%

부채비율

62.48%

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.

동서산업 투심보고서 | Alpha Lenz