모드온

비상장계속사업자

Moduon Co.,Ltd.

유재영

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

모드온

Business Reg. No. 1248686685 · CEO 유재영

I.Investment Overview

Target모드온 (1248686685)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명모드온
영문명Moduon Co.,Ltd.
대표자유재영
사업자등록번호1248686685
법인등록번호1348110184698
설립일2010.01.01
종업원수64명

V.Workforce

64

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW528.220213822022440.52023380.82024408.32025
영업이익100M KRW74.8202134202254.6202350.1202457.32025
순이익100M KRW59.2202130.7202247202349202450.22025
Item20252024202320222021
자산총계348.1억원319.1억원263.7억원248억원278.1억원
부채총계105.1억원56.3억원49.8억원76.1억원126.9억원
자본총계243억원262.9억원213.9억원171.9억원151.2억원
매출액408.3억원380.8억원440.5억원382억원528.2억원
영업이익57.3억원50.1억원54.6억원34억원74.8억원
순이익50.2억원49억원47억원30.7억원59.2억원

VII.Financial Ratios

FY2025 basis

14.03%

영업이익률

12.29%

순이익률

14.41%

ROA

20.65%

ROE

43.28%

부채비율

69.8%

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.

모드온 투심보고서 | Alpha Lenz