에이젯원

비상장계속사업자

AZ ONE Co., Ltd.

김동춘

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

에이젯원

Business Reg. No. 5408601651 · CEO 김동춘

I.Investment Overview

Target에이젯원 (5408601651)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이젯원
영문명AZ ONE Co., Ltd.
대표자김동춘
사업자등록번호5408601651
법인등록번호1615110262075
설립일2019.12.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.820212.32022120231.120241.22025
영업이익100M KRW-60.22021-16.92022-142023-7.620243.82025
순이익100M KRW-154.32021-83.52022-1442023-122.12024161.92025
Item20252024202320222021
자산총계1,134.7억원1,133.3억원1,126.8억원1,165.8억원1,165.8억원
부채총계1,844.7억원1,681.3억원1,552.7억원1,447.6억원1,364.1억원
자본총계-709.9억원-548억원-425.9억원-281.8억원-198.3억원
매출액1.2억원1.1억원9,582만원2.3억원8,161만원
영업이익3.8억원-7.6억원-14억원-16.9억원-60.2억원
순이익161.9억원-122.1억원-144억원-83.5억원-154.3억원

VI.Financial Ratios

FY2025 basis

318.17%

영업이익률

13,607.31%

순이익률

14.27%

ROA

ROE

부채비율

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.

에이젯원 투심보고서 | Alpha Lenz