주)이앤원

비상장계속사업자

E&ONE

정담

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

주)이앤원

Business Reg. No. 1268673793 · CEO 정담

I.Investment Overview

Target주)이앤원 (1268673793)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명주)이앤원
영문명E&ONE
대표자정담
사업자등록번호1268673793
법인등록번호1312110037800
설립일2014.02.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW482.42021530.52022562.120235722024583.22025
영업이익100M KRW-0.22021-1.820221.5202312024-0.12025
순이익100M KRW0.920210.820220.920231.120241.42025
Item20252024202320222021
자산총계75.6억원61.7억원50.6억원43억원40.4억원
부채총계72.2억원58.9억원48.1억원40.7억원38.1억원
자본총계3.5억원2.8억원2.5억원2.3억원2.3억원
매출액583.2억원572억원562.1억원530.5억원482.4억원
영업이익-1,272만원1억원1.5억원-1.8억원-1,927만원
순이익1.4억원1.1억원8,616만원8,219만원9,020만원

VI.Financial Ratios

FY2025 basis

-0.02%

영업이익률

0.24%

순이익률

1.82%

ROA

39.38%

ROE

2,068.03%

부채비율

4.61%

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.

주)이앤원 투심보고서 | Alpha Lenz