에드가개발

비상장계속사업자

Eadgar Development Co., Ltd.

정영창

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

에드가개발

Business Reg. No. 6698601855 · CEO 정영창

I.Investment Overview

Target에드가개발 (6698601855)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에드가개발
영문명Eadgar Development Co., Ltd.
대표자정영창
사업자등록번호6698601855
법인등록번호1101117443099
설립일2020.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-26.52021-38.32022-11.12023-2.92024-30.52025
순이익100M KRW-25.72021-38.12022-11.22023-2.72024-51.62025
Item20252024202320222021
자산총계1,431.9억원617.8억원449.7억원330.1억원316.3억원
부채총계1,000.3억원693억원522.3억원391.5억원339.6억원
자본총계431.5억원-75.2억원-72.5억원-61.4억원-23.3억원
매출액0원
영업이익-30.5억원-2.9억원-11.1억원-38.3억원-26.5억원
순이익-51.6억원-2.7억원-11.2억원-38.1억원-25.7억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-3.6%

ROA

-11.95%

ROE

231.81%

부채비율

30.14%

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.

에드가개발 투심보고서 | Alpha Lenz