오동

비상장계속사업자

ODONG

조창현

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

오동

Business Reg. No. 2978800484 · CEO 조창현

I.Investment Overview

Target오동 (2978800484)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명오동
영문명ODONG
대표자조창현
사업자등록번호2978800484
법인등록번호2850110322713
설립일2016.11.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW513.92021535.82022562.22023529.82024498.22025
영업이익100M KRW38.8202153.2202244.1202342.9202439.42025
순이익100M KRW28.7202138.7202224.1202310.9202412.82025
Item20252024202320222021
자산총계694.5억원689.7억원716.7억원428.6억원405.9억원
부채총계508.7억원516.7억원554.7억원290.8억원305억원
자본총계185.8억원172.9억원162억원137.9억원100.9억원
매출액498.2억원529.8억원562.2억원535.8억원513.9억원
영업이익39.4억원42.9억원44.1억원53.2억원38.8억원
순이익12.8억원10.9억원24.1억원38.7억원28.7억원

VI.Financial Ratios

FY2025 basis

7.92%

영업이익률

2.57%

순이익률

1.84%

ROA

6.9%

ROE

273.87%

부채비율

26.75%

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.

오동 투심보고서 | Alpha Lenz