에스코아

비상장계속사업자

S-CORE

이순석

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

에스코아

Business Reg. No. 6078167626 · CEO 이순석

I.Investment Overview

Target에스코아 (6078167626)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스코아
영문명S-CORE
대표자이순석
사업자등록번호6078167626
법인등록번호1801110467969
설립일2004.01.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW113.22021127.82022116.92023110.82024125.92025
영업이익100M KRW-1.82021-2.52022-3.82023-2.520240.22025
순이익100M KRW0.720210.62022-3.22023020240.32025
Item20252024202320222021
자산총계19.2억원19.4억원18.4억원21.6억원24.8억원
부채총계13억원13.4억원12.4억원13.4억원13.2억원
자본총계6.3억원6억원5.9억원8.3억원11.6억원
매출액125.9억원110.8억원116.9억원127.8억원113.2억원
영업이익1,967만원-2.5억원-3.8억원-2.5억원-1.8억원
순이익2,885만원321만원-3.2억원6,079만원7,206만원

VI.Financial Ratios

FY2025 basis

0.16%

영업이익률

0.23%

순이익률

1.5%

ROA

4.61%

ROE

207.41%

부채비율

32.53%

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.

에스코아 투심보고서 | Alpha Lenz