일등라이스

비상장계속사업자

ildungrice

서호철

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

일등라이스

Business Reg. No. 1328166327 · CEO 서호철

I.Investment Overview

Target일등라이스 (1328166327)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일등라이스
영문명ildungrice
대표자서호철
사업자등록번호1328166327
법인등록번호2841110062029
설립일2006.06.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,378.620211,038.420221,098.720231,043.820241,036.42025
영업이익100M KRW31.5202110202210.820231020247.92025
순이익100M KRW10.820214.520223.320230.820240.52025
Item20252024202320222021
자산총계335.7억원344.7억원338억원312.8억원266.8억원
부채총계225.7억원235.2억원229.4억원207.4억원165.9억원
자본총계110억원109.4억원108.6억원105.4억원100.9억원
매출액1,036.4억원1,043.8억원1,098.7억원1,038.4억원1,378.6억원
영업이익7.9억원10억원10.8억원10억원31.5억원
순이익5,439만원7,836만원3.3억원4.5억원10.8억원

VI.Financial Ratios

FY2025 basis

0.76%

영업이익률

0.05%

순이익률

0.16%

ROA

0.49%

ROE

205.24%

부채비율

32.76%

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.

일등라이스 투심보고서 | Alpha Lenz