둥지

비상장계속사업자

doongji

공원호

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

둥지

Business Reg. No. 6178619034 · CEO 공원호

I.Investment Overview

Target둥지 (6178619034)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명둥지
영문명doongji
대표자공원호
사업자등록번호6178619034
법인등록번호1801110918376
설립일2014.06.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW7202125.6202230.3202328.5202427.22025
영업이익100M KRW1.4202110.3202213.820238202482025
순이익100M KRW0.720216.820228.720230.620240.12025
Item20252024202320222021
자산총계222.6억원223.3억원211.2억원171.9억원149.9억원
부채총계198.7억원199.5억원188억원157.4억원142.2억원
자본총계24억원23.8억원23.3억원14.5억원7.7억원
매출액27.2억원28.5억원30.3억원25.6억원7억원
영업이익8억원8억원13.8억원10.3억원1.4억원
순이익1,476만원5,561만원8.7억원6.8억원6,729만원

VI.Financial Ratios

FY2025 basis

29.49%

영업이익률

0.54%

순이익률

0.07%

ROA

0.62%

ROE

829.17%

부채비율

10.76%

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.

둥지 투심보고서 | Alpha Lenz