일동

비상장폐업자

IL DONG CO.,LTD

김광식

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

일동

Business Reg. No. 3128107787 · CEO 김광식

I.Investment Overview

Target일동 (3128107787)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일동
영문명IL DONG CO.,LTD
대표자김광식
사업자등록번호3128107787
법인등록번호1615110006457
설립일1989.12.29
종업원수0명

V.Workforce

0

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW20.6202013.8202111.1202243.52023272024
영업이익100M KRW0.220207.62021-0.12022-220232.42024
순이익100M KRW3.5202047.3202184.42022131.52023137.22024
Item20242023202220212020
자산총계979.4억원811억원672억원482.2억원428.9억원
부채총계88.1억원94.5억원87.5억원100.7억원112.9억원
자본총계891.3억원716.5억원584.5억원381.5억원316억원
매출액27억원43.5억원11.1억원13.8억원20.6억원
영업이익2.4억원-2억원-512만원7.6억원1,537만원
순이익137.2억원131.5억원84.4억원47.3억원3.5억원

VII.Financial Ratios

FY2024 basis

8.98%

영업이익률

507.59%

순이익률

14.01%

ROA

15.39%

ROE

9.88%

부채비율

91.01%

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.

일동 투심보고서 | Alpha Lenz