안다미로

비상장계속사업자

ANDAMIRO

김용환

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

안다미로

Business Reg. No. 1058154038 · CEO 김용환

I.Investment Overview

Target안다미로 (1058154038)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명안다미로
영문명ANDAMIRO
대표자김용환
사업자등록번호1058154038
법인등록번호1101110878285
설립일1992.07.09
종업원수63명

V.Workforce

63

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9320202822022349.72023298.82024200.82025
영업이익100M KRW-37.9202063.4202276.8202339.62024-142025
순이익100M KRW-31.9202087.8202291.3202361.2202427.62025
Item20252024202320222020
자산총계418.2억원412.9억원416.2억원323.2억원242.6억원
부채총계8.4억원30.1억원24.2억원19.5억원21.2억원
자본총계409.7억원382.9억원392억원303.7억원221.4억원
매출액200.8억원298.8억원349.7억원282억원93억원
영업이익-14억원39.6억원76.8억원63.4억원-37.9억원
순이익27.6억원61.2억원91.3억원87.8억원-31.9억원

VII.Financial Ratios

FY2025 basis

-6.98%

영업이익률

13.75%

순이익률

6.6%

ROA

6.74%

ROE

2.06%

부채비율

97.98%

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.

안다미로 투심보고서 | Alpha Lenz