아이탑스오토모티브

비상장계속사업자

itopsautomotive Co.,Ltd

김구현

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

아이탑스오토모티브

Business Reg. No. 1388171492 · CEO 김구현

I.Investment Overview

Target아이탑스오토모티브 (1388171492)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명아이탑스오토모티브
영문명itopsautomotive Co.,Ltd
대표자김구현
사업자등록번호1388171492
법인등록번호1352110031874
설립일2011.12.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW329.320213952022448.920234592024509.92025
영업이익100M KRW-30.5202112.2202210.520236.32024-7.22025
순이익100M KRW-28.6202110.12022-6.420233.82024-17.42025
Item20252024202320222021
자산총계384.6억원360.7억원351.7억원368.2억원328.6억원
부채총계298.5억원257.2억원252억원262.1억원232.6억원
자본총계86.1억원103.5억원99.7억원106.1억원96억원
매출액509.9억원459억원448.9억원395억원329.3억원
영업이익-7.2억원6.3억원10.5억원12.2억원-30.5억원
순이익-17.4억원3.8억원-6.4억원10.1억원-28.6억원

VI.Financial Ratios

FY2025 basis

-1.41%

영업이익률

-3.41%

순이익률

-4.51%

ROA

-20.17%

ROE

346.65%

부채비율

22.39%

자기자본비율

VII.R&D Activity

Fields 기계 > 자동차/철도차량 · 과학기술과 인문사회 > 기타 과학기술과인문사회 · 기계 > 생산기반기술

Keywords 다중센서, 자율주행, 스캐너, 화약식 액츄에이터, 라이다

YearProjectsPapersPatents
2026100
2025100
2024101
2022100
2021100
2020100
2018100
2017100
2016100
2015000
2014100
2013100

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.

아이탑스오토모티브 투심보고서 | Alpha Lenz