도원개발

비상장계속사업자

dowon

김재관

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

도원개발

Business Reg. No. 2338108479 · CEO 김재관

I.Investment Overview

Target도원개발 (2338108479)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명도원개발
영문명dowon
대표자김재관
사업자등록번호2338108479
법인등록번호1357110103988
설립일2015.01.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW96.32021120224.220235.92024
영업이익100M KRW-1.9202048.42021-1.620220.1202322024
순이익100M KRW-8.4202045.120215.82022-4.32023-0.52024
Item20242023202220212020
자산총계135.8억원280.4억원238.7억원152.1억원129.9억원
부채총계54.7억원198.9억원152.9억원69.2억원92.1억원
자본총계81억원81.5억원85.8억원82.9억원37.8억원
매출액5.9억원4.2억원1억원96.3억원
영업이익2억원1,227만원-1.6억원48.4억원-1.9억원
순이익-5,430만원-4.3억원5.8억원45.1억원-8.4억원

VI.Financial Ratios

FY2024 basis

34.26%

영업이익률

-9.19%

순이익률

-0.4%

ROA

-0.67%

ROE

67.59%

부채비율

59.67%

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.

도원개발 투심보고서 | Alpha Lenz