에스쁘아

비상장계속사업자

ESPOIR CORPORATION

이연정

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

에스쁘아

Business Reg. No. 1048658598 · CEO 이연정

I.Investment Overview

Target에스쁘아 (1048658598)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스쁘아
영문명ESPOIR CORPORATION
대표자이연정
사업자등록번호1048658598
법인등록번호1101115605013
설립일2015.01.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW467.32021515.62022579.62023699.32024772.12025
영업이익100M KRW-7.3202125.8202221.7202327.92024-4.52025
순이익100M KRW-43.8202116.3202221.9202328.32024-5.12025
Item20252024202320222021
자산총계275.5억원283.3억원265.5억원220.1억원199억원
부채총계108.7억원110.7억원115.3억원88.1억원173.5억원
자본총계166.8억원172.6억원150.2억원132억원25.5억원
매출액772.1억원699.3억원579.6억원515.6억원467.3억원
영업이익-4.5억원27.9억원21.7억원25.8억원-7.3억원
순이익-5.1억원28.3억원21.9억원16.3억원-43.8억원

VI.Financial Ratios

FY2025 basis

-0.59%

영업이익률

-0.66%

순이익률

-1.86%

ROA

-3.07%

ROE

65.17%

부채비율

60.54%

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.

에스쁘아 투심보고서 | Alpha Lenz