이룸아산스마트밸리

비상장계속사업자

erum asan smart valley

서준석

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

이룸아산스마트밸리

Business Reg. No. 3668801590 · CEO 서준석

I.Investment Overview

Target이룸아산스마트밸리 (3668801590)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이룸아산스마트밸리
영문명erum asan smart valley
대표자서준석
사업자등록번호3668801590
법인등록번호1101117325916
설립일2019.12.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW319.62021951.520221,155.32023-83.82024
영업이익100M KRW-1.92021198.42022290.22023-50.32024
순이익100M KRW-212021145.82022216.22023-30.22024
Item2024202320222021
자산총계248억원445.1억원645.8억원593억원
부채총계7억원118.8억원535.7억원628.7억원
자본총계241억원326.2억원110.1억원-35.7억원
매출액-83.8억원1,155.3억원951.5억원319.6억원
영업이익-50.3억원290.2억원198.4억원-1.9억원
순이익-30.2억원216.2억원145.8억원-21억원

VI.Financial Ratios

FY2024 basis

60.08%

영업이익률

36.1%

순이익률

-12.2%

ROA

-12.55%

ROE

2.89%

부채비율

97.19%

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.

이룸아산스마트밸리 투심보고서 | Alpha Lenz