이래cs

비상장계속사업자

erae cs Co.,Ltd.

김용중

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

이래cs

Business Reg. No. 6228106671 · CEO 김용중

I.Investment Overview

Target이래cs (6228106671)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이래cs
영문명erae cs Co.,Ltd.
대표자김용중
사업자등록번호6228106671
법인등록번호1801110024644
설립일1976.06.13
종업원수106명

V.Workforce

106

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW879.920211,056.72022946.120231,136.420241,0802025
영업이익100M KRW2202169.8202290.92023117.320241452025
순이익100M KRW-59.82021-108.6202234.42023256.72024942025
Item20252024202320222021
자산총계1,850.2억원1,713.1억원2,663.8억원2,542.2억원2,832.8억원
부채총계809.4억원764.8억원1,965.9억원1,860.1억원2,050.4억원
자본총계1,040.7억원948.3억원697.9억원682.1억원782.4억원
매출액1,080억원1,136.4억원946.1억원1,056.7억원879.9억원
영업이익145억원117.3억원90.9억원69.8억원2억원
순이익94억원256.7억원34.4억원-108.6억원-59.8억원

VII.Financial Ratios

FY2025 basis

13.43%

영업이익률

8.7%

순이익률

5.08%

ROA

9.03%

ROE

77.77%

부채비율

56.25%

자기자본비율

VIII.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.

이래cs 투심보고서 | Alpha Lenz