아이디모드

비상장

AIDIMODE CO., LTD

임대빈

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

아이디모드

Business Reg. No. 1188119793 · CEO 임대빈

I.Investment Overview

Target아이디모드 (1188119793)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이디모드
영문명AIDIMODE CO., LTD
대표자임대빈
사업자등록번호1188119793
법인등록번호1101111637622
설립일1999.03.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW48.6202143.6202247.2202352.32024482025
영업이익100M KRW2.120210.520221.820236.220243.52025
순이익100M KRW2.420214.42022-5.120231.220241.92025
Item20252024202320222021
자산총계173.7억원174.1억원174.5억원179억원195.7억원
부채총계126억원128.3억원129.9억원129.3억원150.3억원
자본총계47.7억원45.8억원44.6억원49.7억원45.3억원
매출액48억원52.3억원47.2억원43.6억원48.6억원
영업이익3.5억원6.2억원1.8억원4,505만원2.1억원
순이익1.9억원1.2억원-5.1억원4.4억원2.4억원

VI.Financial Ratios

FY2025 basis

7.3%

영업이익률

4.06%

순이익률

1.12%

ROA

4.08%

ROE

264.1%

부채비율

27.47%

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.

아이디모드 투심보고서 | Alpha Lenz