이디에스

비상장계속사업자

eDS. Co, ,Ltd

유 상 곤

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

이디에스

Business Reg. No. 7728101855 · CEO 유 상 곤

I.Investment Overview

Target이디에스 (7728101855)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이디에스
영문명eDS. Co, ,Ltd
대표자유 상 곤
사업자등록번호7728101855
법인등록번호1314110456329
설립일2020.03.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3.820216.720227.820238.620248.62025
영업이익100M KRW020212.520225.320236.520246.62025
순이익100M KRW-4.52021-2.42022-0.72023020240.72025
Item20252024202320222021
자산총계287.3억원288억원128.6억원136.3억원141.5억원
부채총계132.9억원134.2억원134.5억원141.5억원146.4억원
자본총계154.4억원153.7억원-5.8억원-5.1억원-4.9억원
매출액8.6억원8.6억원7.8억원6.7억원3.8억원
영업이익6.6억원6.5억원5.3억원2.5억원423만원
순이익6,702만원120만원-6,931만원-2.4억원-4.5억원

VI.Financial Ratios

FY2025 basis

77.37%

영업이익률

7.83%

순이익률

0.23%

ROA

0.43%

ROE

86.09%

부채비율

53.74%

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.

이디에스 투심보고서 | Alpha Lenz