이엠개발

비상장계속사업자

EM

정순군

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

이엠개발

Business Reg. No. 2728100040 · CEO 정순군

I.Investment Overview

Target이엠개발 (2728100040)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이엠개발
영문명EM
대표자정순군
사업자등록번호2728100040
법인등록번호1801110968305
설립일2015.04.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6.920189.620199.120205.520211.12024
영업이익100M KRW1.52018520192.12020-2.12021-4.92024
순이익100M KRW-3.82018-1.22019-8.92020100.42021-29.32024
Item20242021202020192018
자산총계115.8억원107.9억원150.3억원153.9억원156.7억원
부채총계188.9억원28.3억원171.2억원165.8억원167.4억원
자본총계-73.1억원79.6억원-20.8억원-11.9억원-10.6억원
매출액1.1억원5.5억원9.1억원9.6억원6.9억원
영업이익-4.9억원-2.1억원2.1억원5억원1.5억원
순이익-29.3억원100.4억원-8.9억원-1.2억원-3.8억원

VI.Financial Ratios

FY2024 basis

-429.78%

영업이익률

-2,574.02%

순이익률

-25.3%

ROA

ROE

부채비율

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.

이엠개발 투심보고서 | Alpha Lenz