이지엠

비상장계속사업자

E.G.M.LTD,.CO

유계순

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

이지엠

Business Reg. No. 1378605034 · CEO 유계순

I.Investment Overview

Target이지엠 (1378605034)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이지엠
영문명E.G.M.LTD,.CO
대표자유계순
사업자등록번호1378605034
법인등록번호1244110106204
설립일2010.09.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW92.42021147.52022221.52023188.72024152.82025
영업이익100M KRW-0.320215202225.420236.820246.32025
순이익100M KRW1.820212.1202219.820234.320243.72025
Item20252024202320222021
자산총계126.8억원140.4억원148.8억원130.2억원132.7억원
부채총계76.2억원93.3억원105.9억원95.2억원99.5억원
자본총계50.6억원47.2억원42.9억원34.9억원33.2억원
매출액152.8억원188.7억원221.5억원147.5억원92.4억원
영업이익6.3억원6.8억원25.4억원5억원-2,705만원
순이익3.7억원4.3억원19.8억원2.1억원1.8억원

VI.Financial Ratios

FY2025 basis

4.1%

영업이익률

2.43%

순이익률

2.93%

ROA

7.34%

ROE

150.62%

부채비율

39.9%

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.

이지엠 투심보고서 | Alpha Lenz