아이아

비상장계속사업자

Automobile Industrial Ace

서근하

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

아이아

Business Reg. No. 1348101387 · CEO 서근하

I.Investment Overview

Target아이아 (1348101387)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이아
영문명Automobile Industrial Ace
대표자서근하
사업자등록번호1348101387
법인등록번호1350110029352
설립일1988.06.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,470.320213,186.120224,404.320233,991.320243,871.52025
영업이익100M KRW-80.1202129.7202265.820238.32024-98.82025
순이익100M KRW-146.8202113.42022322023-572024-191.22025
Item20252024202320222021
자산총계2,350억원2,179.8억원2,131.2억원1,812.5억원1,622.7억원
부채총계2,019.9억원1,728.6억원1,738.7억원1,537억원1,483.6억원
자본총계330.2억원451.2억원392.4억원275.5억원139.1억원
매출액3,871.5억원3,991.3억원4,404.3억원3,186.1억원2,470.3억원
영업이익-98.8억원8.3억원65.8억원29.7억원-80.1억원
순이익-191.2억원-57억원32억원13.4억원-146.8억원

VI.Financial Ratios

FY2025 basis

-2.55%

영업이익률

-4.94%

순이익률

-8.14%

ROA

-57.91%

ROE

611.77%

부채비율

14.05%

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.

아이아 투심보고서 | Alpha Lenz