일월아이엔티

비상장계속사업자

ilwoul int

이광모

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

일월아이엔티

Business Reg. No. 3038161943 · CEO 이광모

I.Investment Overview

Target일월아이엔티 (3038161943)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일월아이엔티
영문명ilwoul int
대표자이광모
사업자등록번호3038161943
법인등록번호1545110048284
설립일2018.07.06
종업원수14명

V.Workforce

14

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6112020237.42021182.7202267.3202355.52024
영업이익100M KRW285.7202058.7202146.5202210.9202316.82024
순이익100M KRW186.4202043.5202129.920227.8202316.42024
Item20242023202220212020
자산총계348.1억원374억원429.4억원447.2억원452.7억원
부채총계58.4억원100.7억원163.9억원211.5억원260.6억원
자본총계289.7억원273.3억원265.5억원235.7억원192.2억원
매출액55.5억원67.3억원182.7억원237.4억원611억원
영업이익16.8억원10.9억원46.5억원58.7억원285.7억원
순이익16.4억원7.8억원29.9억원43.5억원186.4억원

VII.Financial Ratios

FY2024 basis

30.31%

영업이익률

29.48%

순이익률

4.7%

ROA

5.65%

ROE

20.15%

부채비율

83.23%

자기자본비율

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.

일월아이엔티 투심보고서 | Alpha Lenz