에이엘

비상장계속사업자

awesomelife

이성수

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

에이엘

Business Reg. No. 3688702114 · CEO 이성수

I.Investment Overview

Target에이엘 (3688702114)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이엘
영문명awesomelife
대표자이성수
사업자등록번호3688702114
법인등록번호1701110814493
설립일2021.04.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5.820218.1202210.420239.5202411.22025
영업이익100M KRW-3.32021-4.520220.120230.120241.92025
순이익100M KRW-1.82021-8.62022-62023-5.820243.22025
Item20252024202320222021
자산총계129.7억원131.8억원134.9억원135.1억원140.7억원
부채총계127.2억원126억원123.3억원125.5억원122.5억원
자본총계2.6억원5.8억원11.6억원9.7억원18.2억원
매출액11.2억원9.5억원10.4억원8.1억원5.8억원
영업이익1.9억원647만원719만원-4.5억원-3.3억원
순이익3.2억원-5.8억원-6억원-8.6억원-1.8억원

VI.Financial Ratios

FY2025 basis

16.72%

영업이익률

28.73%

순이익률

2.48%

ROA

124.65%

ROE

4,918.13%

부채비율

1.99%

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.

에이엘 투심보고서 | Alpha Lenz