에디폴

비상장계속사업자

ADDI-POL CORPORATION

주기혁

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

에디폴

Business Reg. No. 1258154347 · CEO 주기혁

I.Investment Overview

Target에디폴 (1258154347)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에디폴
영문명ADDI-POL CORPORATION
대표자주기혁
사업자등록번호1258154347
법인등록번호1346110024054
설립일2004.09.01
종업원수20명

V.Workforce

20

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW160.42021192.12022216.92023256.120242742025
영업이익100M KRW22.8202113.6202220.5202325202424.12025
순이익100M KRW17.1202110.1202214.1202318.3202418.52025
Item20252024202320222021
자산총계229.6억원201.8억원181억원177.8억원179.2억원
부채총계115.9억원106.7억원104.1억원115억원126.6억원
자본총계113.6억원95.1억원76.8억원62.7억원52.6억원
매출액274억원256.1억원216.9억원192.1억원160.4억원
영업이익24.1억원25억원20.5억원13.6억원22.8억원
순이익18.5억원18.3억원14.1억원10.1억원17.1억원

VII.Financial Ratios

FY2025 basis

8.81%

영업이익률

6.76%

순이익률

8.07%

ROA

16.3%

ROE

102.04%

부채비율

49.49%

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.

에디폴 투심보고서 | Alpha Lenz