에스파워

비상장계속사업자

S-POWER CO.,LTD.

홍성민

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

에스파워

Business Reg. No. 1448121231 · CEO 홍성민

I.Investment Overview

Target에스파워 (1448121231)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스파워
영문명S-POWER CO.,LTD.
대표자홍성민
사업자등록번호1448121231
법인등록번호1311110363562
설립일2014.01.02
종업원수10명

V.Workforce

10

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1802021165.52022170.52023145.62024128.42025
영업이익100M KRW10.420216.72022-24.22023-33.22024-15.42025
순이익100M KRW-18.52021-34.32022-53.52023-48.92024-25.72025
Item20252024202320222021
자산총계106.2억원139.6억원218.1억원271.8억원331.3억원
부채총계73.9억원111.3억원140.9억원141.1억원166.4억원
자본총계32.4억원28.2억원77.1억원130.7억원164.9억원
매출액128.4억원145.6억원170.5억원165.5억원180억원
영업이익-15.4억원-33.2억원-24.2억원6.7억원10.4억원
순이익-25.7억원-48.9억원-53.5억원-34.3억원-18.5억원

VII.Financial Ratios

FY2025 basis

-11.98%

영업이익률

-20.01%

순이익률

-24.19%

ROA

-79.4%

ROE

228.21%

부채비율

30.47%

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.

에스파워 투심보고서 | Alpha Lenz