도시공감

비상장계속사업자

DOSHI GONGGAM CO.LTD

국윤권

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

도시공감

Business Reg. No. 1138188825 · CEO 국윤권

I.Investment Overview

Target도시공감 (1138188825)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명도시공감
영문명DOSHI GONGGAM CO.LTD
대표자국윤권
사업자등록번호1138188825
법인등록번호1101112933409
설립일2004.01.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW87.820212.320220.220230.220240.22025
영업이익100M KRW21.52021-9.12022-1.62023-1.62024-1.12025
순이익100M KRW17.220212.22022120230.920240.62025
Item20252024202320222021
자산총계427.9억원418.3억원400.8억원390.3억원198.4억원
부채총계297.6억원288.6억원271.9억원262.5억원72.8억원
자본총계130.4억원129.7억원128.9억원127.8억원125.6억원
매출액1,878만원2,335만원2,004만원2.3억원87.8억원
영업이익-1.1억원-1.6억원-1.6억원-9.1억원21.5억원
순이익6,264만원8,821만원1억원2.2억원17.2억원

VI.Financial Ratios

FY2025 basis

-598.74%

영업이익률

333.54%

순이익률

0.15%

ROA

0.48%

ROE

228.26%

부채비율

30.46%

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.

도시공감 투심보고서 | Alpha Lenz