동우씨앤에이

비상장계속사업자

DONGWOOCNA

이병준

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

동우씨앤에이

Business Reg. No. 1408124672 · CEO 이병준

I.Investment Overview

Target동우씨앤에이 (1408124672)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동우씨앤에이
영문명DONGWOOCNA
대표자이병준
사업자등록번호1408124672
법인등록번호1355110183885
설립일2007.10.01
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW80.92019162.62022119.72023125.12024119.42025
영업이익100M KRW3.3201910.620224.920238.420245.42025
순이익100M KRW0.520193.420222.920234.820242.92025
Item20252024202320222019
자산총계123.8억원116.3억원118억원105.3억원101.9억원
부채총계82.4억원77.8억원84.2억원74.4억원80.5억원
자본총계41.4억원38.5억원33.7억원30.9억원21.5억원
매출액119.4억원125.1억원119.7억원162.6억원80.9억원
영업이익5.4억원8.4억원4.9억원10.6억원3.3억원
순이익2.9억원4.8억원2.9억원3.4억원4,565만원

VII.Financial Ratios

FY2025 basis

4.51%

영업이익률

2.39%

순이익률

2.3%

ROA

6.9%

ROE

199.2%

부채비율

33.42%

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.

동우씨앤에이 투심보고서 | Alpha Lenz