에드가

비상장계속사업자

Eadgar 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

에드가

Business Reg. No. 8468601660 · CEO 정영창

I.Investment Overview

Target에드가 (8468601660)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에드가
영문명Eadgar Co., Ltd.
대표자정영창
사업자등록번호8468601660
법인등록번호1101117270434
설립일2019.11.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-30.22021-23.82022-72023-4.82024-82025
순이익100M KRW-29.22021-23.92022-72023-4.82024-36.42025
Item20252024202320222021
자산총계1,321.8억원632억원472.1억원370.5억원355.6억원
부채총계868억원697.8억원533.1억원424.5억원385.8억원
자본총계453.7억원-65.8억원-61억원-54억원-30.2억원
매출액0원
영업이익-8억원-4.8억원-7억원-23.8억원-30.2억원
순이익-36.4억원-4.8억원-7억원-23.9억원-29.2억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-2.76%

ROA

-8.03%

ROE

191.32%

부채비율

34.33%

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.

에드가 투심보고서 | Alpha Lenz