아고다트레블오퍼레이션스코리아

비상장계속사업자

Agoda Travel operations Korea Co., Ltd.

제프리카이릉리, 수난타통캄소파

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

아고다트레블오퍼레이션스코리아

Business Reg. No. 2758700643 · CEO 제프리카이릉리, 수난타통캄소파

I.Investment Overview

Target아고다트레블오퍼레이션스코리아 (2758700643)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아고다트레블오퍼레이션스코리아
영문명Agoda Travel operations Korea Co., Ltd.
대표자제프리카이릉리, 수난타통캄소파
사업자등록번호2758700643
법인등록번호1101140210142
설립일2017.09.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW173.22025
영업이익100M KRW14.62025
순이익100M KRW122025
Item2025202420202019
자산총계115.3억원127.5억원115.4억원125.7억원
부채총계52.4억원76.5억원61.4억원80.9억원
자본총계62.9억원50.9억원54억원44.9억원
매출액173.2억원
영업이익14.6억원
순이익12억원

VI.Financial Ratios

FY2025 basis

8.42%

영업이익률

6.93%

순이익률

10.4%

ROA

19.06%

ROE

83.32%

부채비율

54.55%

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.

아고다트레블오퍼레이션스코리아 투심보고서 | Alpha Lenz