이둔

비상장계속사업자

IDUN

이선수

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

이둔

Business Reg. No. 2158666122 · CEO 이선수

I.Investment Overview

Target이둔 (2158666122)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이둔
영문명IDUN
대표자이선수
사업자등록번호2158666122
법인등록번호1101113150630
설립일2005.01.14
종업원수36명

V.Workforce

36

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW104.22021219.92022202.92023121.12024108.22025
영업이익100M KRW-7.520212.720227.120236.120243.62025
순이익100M KRW2.620227.220235.120243.22025
Item20252024202320222021
자산총계59.8억원60.3억원59.1억원64억원40.6억원
부채총계20.7억원24.4억원28.4억원40.4억원19.6억원
자본총계39.1억원35.9억원30.7억원23.6억원21억원
매출액108.2억원121.1억원202.9억원219.9억원104.2억원
영업이익3.6억원6.1억원7.1억원2.7억원-7.5억원
순이익3.2억원5.1억원7.2억원2.6억원

VII.Financial Ratios

FY2025 basis

3.33%

영업이익률

2.97%

순이익률

5.38%

ROA

8.23%

ROE

52.95%

부채비율

65.38%

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.

이둔 투심보고서 | Alpha Lenz