동교아이하우스

비상장계속사업자

dongyoihouse co.

이광서

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

동교아이하우스

Business Reg. No. 5088601623 · CEO 이광서

I.Investment Overview

Target동교아이하우스 (5088601623)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명동교아이하우스
영문명dongyoihouse co.
대표자이광서
사업자등록번호5088601623
법인등록번호1101117398335
설립일2021.02.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

영업이익100M KRW-4.82020-3.12021-23.52022-7.72023-6.62024
순이익100M KRW-4.82020-19.92021-40.72022-33.72023112.92024
Item20242023202220212020
자산총계38.5억원346.2억원360.4억원360.4억원314.5억원
부채총계21.5억원442.1억원422.7억원382억원316.2억원
자본총계16.9억원-96억원-62.3억원-21.6억원-1.7억원
매출액
영업이익-6.6억원-7.7억원-23.5억원-3.1억원-4.8억원
순이익112.9억원-33.7억원-40.7억원-19.9억원-4.8억원

VI.Financial Ratios

FY2024 basis

영업이익률

순이익률

293.59%

ROA

666.38%

ROE

126.98%

부채비율

44.06%

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.

동교아이하우스 투심보고서 | Alpha Lenz