동원메이드주택건설

비상장계속사업자

Dongwon made housing construsction

이정욱

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

동원메이드주택건설

Business Reg. No. 1808100299 · CEO 이정욱

I.Investment Overview

Target동원메이드주택건설 (1808100299)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동원메이드주택건설
영문명Dongwon made housing construsction
대표자이정욱
사업자등록번호1808100299
법인등록번호1101115892652
설립일2015.11.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW141202022.720212.2202257.8202386.12024
영업이익100M KRW25.42020-5.22021-9.120228.4202318.32024
순이익100M KRW19.72020-5.92021-13.520224.5202316.22024
Item20242023202220212020
자산총계116.7억원162.7억원195.3억원190.7억원131.7억원
부채총계58.9억원121억원158.1억원139.9억원75.1억원
자본총계57.9억원41.7억원37.2억원50.7억원56.6억원
매출액86.1억원57.8억원2.2억원22.7억원141억원
영업이익18.3억원8.4억원-9.1억원-5.2억원25.4억원
순이익16.2억원4.5억원-13.5억원-5.9억원19.7억원

VI.Financial Ratios

FY2024 basis

21.23%

영업이익률

18.76%

순이익률

13.84%

ROA

27.92%

ROE

101.71%

부채비율

49.58%

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.

동원메이드주택건설 투심보고서 | Alpha Lenz