아이앤씨

비상장

I&C co.Ltd

천장우

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

아이앤씨

Business Reg. No. 5648600338 · CEO 천장우

I.Investment Overview

Target아이앤씨 (5648600338)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이앤씨
영문명I&C co.Ltd
대표자천장우
사업자등록번호5648600338
법인등록번호1717110122653
설립일2016.01.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW233.8202126.920227.920230.720241.82025
영업이익100M KRW21.12021-9.62022-14.82023-12.720247.52025
순이익100M KRW16.82021-14.32022-13.62023-24202410.62025
Item20252024202320222021
자산총계142.9억원129.1억원147.7억원124.1억원135.5억원
부채총계146.1억원121.7억원116.3억원76.4억원72.2억원
자본총계-3.2억원7.4억원31.4억원47.7억원63.3억원
매출액1.8억원6,816만원7.9억원26.9억원233.8억원
영업이익7.5억원-12.7억원-14.8억원-9.6억원21.1억원
순이익10.6억원-24억원-13.6억원-14.3억원16.8억원

VI.Financial Ratios

FY2025 basis

409.05%

영업이익률

582.92%

순이익률

7.43%

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.

아이앤씨 투심보고서 | Alpha Lenz