에타솔라

비상장계속사업자

Etasolar Co., Ltd.

한민

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

에타솔라

Business Reg. No. 5158143325 · CEO 한민

I.Investment Overview

Target에타솔라 (5158143325)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에타솔라
영문명Etasolar Co., Ltd.
대표자한민
사업자등록번호5158143325
법인등록번호1748110060147
설립일2011.11.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW186.12021122.82022195.72023164.12024205.52025
영업이익100M KRW15202110.2202213.720238.520248.62025
순이익100M KRW6.220214.320224.52023120247.32025
Item20252024202320222021
자산총계281.7억원247억원289.2억원306.7억원272억원
부채총계162.5억원134.9억원178.1억원200.2억원169.8억원
자본총계119.3억원112.1억원111.1억원106.6억원102.2억원
매출액205.5억원164.1억원195.7억원122.8억원186.1억원
영업이익8.6억원8.5억원13.7억원10.2억원15억원
순이익7.3억원1억원4.5억원4.3억원6.2억원

VI.Financial Ratios

FY2025 basis

4.17%

영업이익률

3.55%

순이익률

2.59%

ROA

6.12%

ROE

136.18%

부채비율

42.34%

자기자본비율

VII.R&D Activity

Keywords 에너지저장시스템, 태양광, 신재생에너지

YearProjectsPapersPatents
2013000
2012100

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.

에타솔라 투심보고서 | Alpha Lenz