이앤에스티

비상장계속사업자

E&ST Co.,Ltd

강항식

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

이앤에스티

Business Reg. No. 1428118462 · CEO 강항식

I.Investment Overview

Target이앤에스티 (1428118462)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이앤에스티
영문명E&ST Co.,Ltd
대표자강항식
사업자등록번호1428118462
법인등록번호1345110135457
설립일2009.03.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW174.62021181.220221812023171.22024164.72025
영업이익100M KRW0.320224.520236.120242.62025
순이익100M KRW1.620212.120224.920237.320243.72025
Item20252024202320222021
자산총계48.8억원44.5억원37억원29.3억원24.2억원
부채총계21.9억원21.5억원23.7억원20.9억원18억원
자본총계26.8억원23.1억원13.3억원8.4억원6.3억원
매출액164.7억원171.2억원181억원181.2억원174.6억원
영업이익2.6억원6.1억원4.5억원2,738만원
순이익3.7억원7.3억원4.9억원2.1억원1.6억원

VI.Financial Ratios

FY2025 basis

1.57%

영업이익률

2.27%

순이익률

7.67%

ROA

13.93%

ROE

81.69%

부채비율

55.04%

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.

이앤에스티 투심보고서 | Alpha Lenz