엘와이디벨럽

비상장

LY develop Co. Ltd.

김영금

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

엘와이디벨럽

Business Reg. No. 7058601812 · CEO 김영금

I.Investment Overview

Target엘와이디벨럽 (7058601812)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘와이디벨럽
영문명LY develop Co. Ltd.
대표자김영금
사업자등록번호7058601812
법인등록번호1314110468358
설립일2020.07.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.3202402025
영업이익100M KRW-0.92021-1.32022-0.5202322024-0.62025
순이익100M KRW-4.72021-5.92022-4.52023-82024-0.42025
Item20252024202320222021
자산총계367.6억원295.5억원244.7억원152.9억원130.2억원
부채총계204.3억원315.5억원256.8억원160.5억원131.9억원
자본총계163.3억원-20.1억원-12.1억원-7.6억원-1.7억원
매출액0원2.3억원
영업이익-6,127만원2억원-4,992만원-1.3억원-8,861만원
순이익-3,707만원-8억원-4.5억원-5.9억원-4.7억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-0.1%

ROA

-0.23%

ROE

125.16%

부채비율

44.41%

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.

엘와이디벨럽 투심보고서 | Alpha Lenz