에이지엘

비상장계속사업자

AGL CO., LTD

김진순

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

에이지엘

Business Reg. No. 1058658887 · CEO 김진순

I.Investment Overview

Target에이지엘 (1058658887)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이지엘
영문명AGL CO., LTD
대표자김진순
사업자등록번호1058658887
법인등록번호1101112860925
설립일2003.09.22
종업원수60명

V.Workforce

60

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW885.220211,083.72022458.72023543.42024483.72025
영업이익100M KRW87.92021106.3202221.9202320.7202414.72025
순이익100M KRW70.2202182.8202228.9202325.42024292025
Item20252024202320222021
자산총계370.3억원340.9억원317.1억원312.8억원259.6억원
부채총계78억원77.5억원79.2억원103.7억원133.3억원
자본총계292.3억원263.3억원237.9억원209.1억원126.2억원
매출액483.7억원543.4억원458.7억원1,083.7억원885.2억원
영업이익14.7억원20.7억원21.9억원106.3억원87.9억원
순이익29억원25.4억원28.9억원82.8억원70.2억원

VII.Financial Ratios

FY2025 basis

3.03%

영업이익률

5.99%

순이익률

7.83%

ROA

9.92%

ROE

26.69%

부채비율

78.93%

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.

에이지엘 투심보고서 | Alpha Lenz