호텔동방

비상장계속사업자

HOTEL DONGBANG

김현진

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

호텔동방

Business Reg. No. 3358800675 · CEO 김현진

I.Investment Overview

Target호텔동방 (3358800675)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명호텔동방
영문명HOTEL DONGBANG
대표자김현진
사업자등록번호3358800675
법인등록번호1911110076147
설립일2017.04.25
종업원수22명

V.Workforce

22

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW29202156.6202264.3202356.2202464.42025
영업이익100M KRW1.6202118.1202224.2202318.8202420.12025
순이익100M KRW-6.1202110202214.9202310.1202412.22025
Item20252024202320222021
자산총계245.4억원250.1억원251.1억원257.5억원262.5억원
부채총계169.5억원186.5억원197.5억원218.9억원233.8억원
자본총계75.9억원63.6억원53.5억원38.6억원28.6억원
매출액64.4억원56.2억원64.3억원56.6억원29억원
영업이익20.1억원18.8억원24.2억원18.1억원1.6억원
순이익12.2억원10.1억원14.9억원10억원-6.1억원

VII.Financial Ratios

FY2025 basis

31.27%

영업이익률

19.03%

순이익률

4.99%

ROA

16.14%

ROE

223.34%

부채비율

30.93%

자기자본비율

VIII.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.

호텔동방 투심보고서 | Alpha Lenz