에이온코리아보험중개

비상장계속사업자

Aon Korea Inc.

김규정

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

에이온코리아보험중개

Business Reg. No. 2018154767 · CEO 김규정

I.Investment Overview

Target에이온코리아보험중개 (2018154767)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이온코리아보험중개
영문명Aon Korea Inc.
대표자김규정
사업자등록번호2018154767
법인등록번호1101111280463
설립일1996.06.10
종업원수188명

V.Workforce

188

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW442.92021540.82022637.42023725.62024777.32025
영업이익100M KRW99.22021113.92022146.52023221.72024187.92025
순이익100M KRW79.7202188.9202211520231702024142.22025
Item20252024202320222021
자산총계588.5억원678.1억원639.8억원627.5억원697.3억원
부채총계347억원422.4억원409.2억원421.9억원470.6억원
자본총계241.5억원255.7억원230.6억원205.6억원226.6억원
매출액777.3억원725.6억원637.4억원540.8억원442.9억원
영업이익187.9억원221.7억원146.5억원113.9억원99.2억원
순이익142.2억원170억원115억원88.9억원79.7억원

VII.Financial Ratios

FY2025 basis

24.18%

영업이익률

18.29%

순이익률

24.16%

ROA

58.89%

ROE

143.7%

부채비율

41.03%

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.

에이온코리아보험중개 투심보고서 | Alpha Lenz