아이템베이

비상장계속사업자

ItemBay Co., Ltd.

김선규

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

아이템베이

Business Reg. No. 1058644587 · CEO 김선규

I.Investment Overview

Target아이템베이 (1058644587)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이템베이
영문명ItemBay Co., Ltd.
대표자김선규
사업자등록번호1058644587
법인등록번호1101112610841
설립일2002.09.16
종업원수20명

V.Workforce

20

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW112.4202388.52025
영업이익100M KRW9.920239.82025
순이익100M KRW18.1202317.92025
Item2025202420232022
자산총계203억원207.4억원257.7억원250.6억원
부채총계74.7억원87.1억원93.3억원104.4억원
자본총계128.3억원120.4억원164.3억원146.2억원
매출액88.5억원112.4억원
영업이익9.8억원9.9억원
순이익17.9억원18.1억원

VII.Financial Ratios

FY2025 basis

11.07%

영업이익률

20.25%

순이익률

8.83%

ROA

13.97%

ROE

58.26%

부채비율

63.19%

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.

아이템베이 투심보고서 | Alpha Lenz