에이원상사

비상장계속사업자

A-One coporation

장석산

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

에이원상사

Business Reg. No. 1058785310 · CEO 장석산

I.Investment Overview

Target에이원상사 (1058785310)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이원상사
영문명A-One coporation
대표자장석산
사업자등록번호1058785310
법인등록번호1101115103538
설립일2013.04.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW378.72020879.92022730.12023744.92024597.72025
영업이익100M KRW12.1202046.3202217202346.5202436.72025
순이익100M KRW7.820209.3202211.4202316.72024302025
Item20252024202320222020
자산총계177.9억원350.7억원149.9억원274.4억원69억원
부채총계81.7억원280.1억원96.1억원232.1억원47.9억원
자본총계96.2억원70.5억원53.8억원42.4억원21.1억원
매출액597.7억원744.9억원730.1억원879.9억원378.7억원
영업이익36.7억원46.5억원17억원46.3억원12.1억원
순이익30억원16.7억원11.4억원9.3억원7.8억원

VI.Financial Ratios

FY2025 basis

6.13%

영업이익률

5.03%

순이익률

16.88%

ROA

31.22%

ROE

84.97%

부채비율

54.06%

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.

에이원상사 투심보고서 | Alpha Lenz