앤서블미디어

비상장계속사업자

Ansible Media Co., LTD

김현아

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

앤서블미디어

Business Reg. No. 1288615066 · CEO 김현아

I.Investment Overview

Target앤서블미디어 (1288615066)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명앤서블미디어
영문명Ansible Media Co., LTD
대표자김현아
사업자등록번호1288615066
법인등록번호2811110116019
설립일2006.08.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW134.42020127.62021114.42022103.3202396.22024
영업이익100M KRW2.920209.520218.32022320235.32024
순이익100M KRW2.720207.120216.220220.520231.82024
Item20242023202220212020
자산총계104.2억원96.2억원99.4억원93.4억원91.7억원
부채총계81.6억원75.4억원79.1억원79.4억원84.7억원
자본총계22.6억원20.7억원20.2억원14억원7억원
매출액96.2억원103.3억원114.4억원127.6억원134.4억원
영업이익5.3억원3억원8.3억원9.5억원2.9억원
순이익1.8억원5,049만원6.2억원7.1억원2.7억원

VI.Financial Ratios

FY2024 basis

5.47%

영업이익률

1.89%

순이익률

1.75%

ROA

8.07%

ROE

361.79%

부채비율

21.66%

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.

앤서블미디어 투심보고서 | Alpha Lenz