동연디자인

비상장계속사업자

dongyeondesign

오택완

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

동연디자인

Business Reg. No. 1208656011 · CEO 오택완

I.Investment Overview

Target동연디자인 (1208656011)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동연디자인
영문명dongyeondesign
대표자오택완
사업자등록번호1208656011
법인등록번호1101112832841
설립일2003.08.10
종업원수28명

V.Workforce

28

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW128.52021160.12022165.620231822024199.32025
영업이익100M KRW2.42021-0.520222.42023520244.12025
순이익100M KRW1.52021-3.620220.82023120241.12025
Item20252024202320222021
자산총계120.5억원118.9억원114.8억원112.5억원114.5억원
부채총계87.7억원87.1억원84억원82.6억원82억원
자본총계32.8억원31.8억원30.8억원30억원32.5억원
매출액199.3억원182억원165.6억원160.1억원128.5억원
영업이익4.1억원5억원2.4억원-4,949만원2.4억원
순이익1.1억원9,783만원8,172만원-3.6억원1.5억원

VII.Financial Ratios

FY2025 basis

2.05%

영업이익률

0.54%

순이익률

0.89%

ROA

3.26%

ROE

267.13%

부채비율

27.24%

자기자본비율

VIII.R&D Activity

Keywords 사무용의자, 사용자 맞춤, 자세교정

YearProjectsPapersPatents
2021000
2020200

IX.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.

동연디자인 투심보고서 | Alpha Lenz