엘라고

비상장계속사업자

Elago.co.ltd.,

이찬우

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

엘라고

Business Reg. No. 1208733539 · CEO 이찬우

I.Investment Overview

Target엘라고 (1208733539)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘라고
영문명Elago.co.ltd.,
대표자이찬우
사업자등록번호1208733539
법인등록번호1101113989948
설립일2008.10.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1962021267.92022225.92023245.52024253.82025
영업이익100M KRW2202115202218202321.3202430.92025
순이익100M KRW3.2202110.7202215.2202319.2202425.92025
Item20252024202320222021
자산총계264.2억원262.5억원256.3억원282.9억원268.2억원
부채총계120억원144.2억원157.3억원192.8억원182.6억원
자본총계144.2억원118.3억원99.1억원90.1억원85.7억원
매출액253.8억원245.5억원225.9억원267.9억원196억원
영업이익30.9억원21.3억원18억원15억원2억원
순이익25.9억원19.2억원15.2억원10.7억원3.2억원

VI.Financial Ratios

FY2025 basis

12.16%

영업이익률

10.2%

순이익률

9.8%

ROA

17.96%

ROE

83.2%

부채비율

54.59%

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.

엘라고 투심보고서 | Alpha Lenz