양천고양통일동산

비상장계속사업자

Tong-Il Dongsan Co.,Ltd.

함명호

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

양천고양통일동산

Business Reg. No. 1068685581 · CEO 함명호

I.Investment Overview

Target양천고양통일동산 (1068685581)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명양천고양통일동산
영문명Tong-Il Dongsan Co.,Ltd.
대표자함명호
사업자등록번호1068685581
법인등록번호1101114834431
설립일2012.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW30.6202130.1202231202330.2202427.62025
영업이익100M KRW21.1202119.9202218.7202317.5202417.42025
순이익100M KRW-2.32021-2.52022-2.32023-2.220242.42025
Item20252024202320222021
자산총계609.3억원655.4억원723.1억원767.6억원795억원
부채총계589.2억원632.8억원698.3억원740.5억원765.5억원
자본총계20.1억원22.6억원24.8억원27.1억원29.5억원
매출액27.6억원30.2억원31억원30.1억원30.6억원
영업이익17.4억원17.5억원18.7억원19.9억원21.1억원
순이익2.4억원-2.2억원-2.3억원-2.5억원-2.3억원

VI.Financial Ratios

FY2025 basis

63.16%

영업이익률

8.85%

순이익률

0.4%

ROA

12.13%

ROE

2,928.36%

부채비율

3.3%

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.

양천고양통일동산 투심보고서 | Alpha Lenz