노아에이티에스

비상장계속사업자

NOA Advanced Technology Solutions

엄동현

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

노아에이티에스

Business Reg. No. 2208153250 · CEO 엄동현

I.Investment Overview

Target노아에이티에스 (2208153250)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명노아에이티에스
영문명NOA Advanced Technology Solutions
대표자엄동현
사업자등록번호2208153250
법인등록번호1101111556814
설립일1998.07.15
종업원수153명

V.Workforce

153

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW233.22021251.82022306.62023178.82024214.42025
영업이익100M KRW4.220213.4202272023-18.3202430.22025
순이익100M KRW12.4202128.9202238.8202334.2202423.12025
Item20252024202320222021
자산총계289.4억원286.8억원314억원386.3억원285.2억원
부채총계72억원94.7억원120.6억원216.8억원136.9억원
자본총계217.4억원192.2억원193.4억원169.5억원148.3억원
매출액214.4억원178.8억원306.6억원251.8억원233.2억원
영업이익30.2억원-18.3억원7억원3.4억원4.2억원
순이익23.1억원34.2억원38.8억원28.9억원12.4억원

VII.Financial Ratios

FY2025 basis

14.07%

영업이익률

10.78%

순이익률

7.99%

ROA

10.64%

ROE

33.1%

부채비율

75.13%

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.

노아에이티에스 투심보고서 | Alpha Lenz