루아디앤씨

비상장계속사업자

luaD&C

함은우

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

루아디앤씨

Business Reg. No. 1388171508 · CEO 함은우

I.Investment Overview

Target루아디앤씨 (1388171508)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명루아디앤씨
영문명luaD&C
대표자함은우
사업자등록번호1388171508
법인등록번호1341110213582
설립일2011.12.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW40.8202254.1202364.1202419.42025
영업이익100M KRW-3.820216.920227.5202332.720249.52025
순이익100M KRW-4.620210.120221.5202322.320240.72025
Item20252024202320222021
자산총계189.2억원177억원174.5억원171.8억원168.4억원
부채총계149.9억원138.4억원167.6억원166.4억원163.1억원
자본총계39.3억원38.7억원6.9억원5.4억원5.3억원
매출액19.4억원64.1억원54.1억원40.8억원
영업이익9.5억원32.7억원7.5억원6.9억원-3.8억원
순이익6,590만원22.3억원1.5억원1,129만원-4.6억원

VI.Financial Ratios

FY2025 basis

49.03%

영업이익률

3.4%

순이익률

0.35%

ROA

1.67%

ROE

380.91%

부채비율

20.79%

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.

루아디앤씨 투심보고서 | Alpha Lenz