애드이피션시

비상장계속사업자

AD Efficiency Co., Ltd

박소현, 한유진

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

애드이피션시

Business Reg. No. 2648102917 · CEO 박소현, 한유진

I.Investment Overview

Target애드이피션시 (2648102917)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명애드이피션시
영문명AD Efficiency Co., Ltd
대표자박소현, 한유진
사업자등록번호2648102917
법인등록번호1101114953992
설립일2012.09.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW193.22021232.32022196.62023223.920242782025
영업이익100M KRW44.6202156.7202253202361.5202474.12025
순이익100M KRW51.3202153.3202247.1202357.9202468.92025
Item20252024202320222021
자산총계682.3억원533.5억원527.7억원434.3억원396.7억원
부채총계348.5억원228.5억원225.6억원187.1억원191.1억원
자본총계333.9억원305억원302.1억원247.3억원205.6억원
매출액278억원223.9억원196.6억원232.3억원193.2억원
영업이익74.1억원61.5억원53억원56.7억원44.6억원
순이익68.9억원57.9억원47.1억원53.3억원51.3억원

VI.Financial Ratios

FY2025 basis

26.67%

영업이익률

24.79%

순이익률

10.1%

ROA

20.64%

ROE

104.36%

부채비율

48.93%

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.

애드이피션시 투심보고서 | Alpha Lenz