동원

비상장계속사업자

-

김원호

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

동원

Business Reg. No. 4038114662 · CEO 김원호

I.Investment Overview

Target동원 (4038114662)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동원
영문명-
대표자김원호
사업자등록번호4038114662
법인등록번호2149110009375
설립일1997.12.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW166.52021112.22022122.32023128202468.72025
영업이익100M KRW7.52021-1.220221.820234.72024-7.92025
순이익100M KRW-1202132022-28.5202325.8202453.42025
Item20252024202320222021
자산총계269.1억원241.8억원205.9억원241.4억원241.1억원
부채총계51.4억원66.9억원65.3억원71.5억원77.3억원
자본총계217.7억원174.9억원140.6억원169.9억원163.8억원
매출액68.7억원128억원122.3억원112.2억원166.5억원
영업이익-7.9억원4.7억원1.8억원-1.2억원7.5억원
순이익53.4억원25.8억원-28.5억원3억원-9,940만원

VI.Financial Ratios

FY2025 basis

-11.46%

영업이익률

77.68%

순이익률

19.83%

ROA

24.51%

ROE

23.6%

부채비율

80.91%

자기자본비율

VII.R&D Activity

Keywords 레이온, 텐셀, 금속이온 봉쇄제, 재생섬유

YearProjectsPapersPatents
2014000
2012100

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.

동원 투심보고서 | Alpha Lenz