에스파워

비상장계속사업자

spower

김인홍

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. 2608800482 · CEO 김인홍

I.Investment Overview

Target에스파워 (2608800482)
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
영문명spower
대표자김인홍
사업자등록번호2608800482
법인등록번호2013110066167
설립일2016.11.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW136.62022280.92023613.92024342.42025
영업이익100M KRW02021-142.6202293.62023230.2202480.92025
순이익100M KRW02021-181.5202214.12023148.3202418.52025
Item20252024202320222021
자산총계618.3억원756.9억원564.8억원634.4억원276.3억원
부채총계619.5억원776.6억원732.8억원816.4억원276.9억원
자본총계-1.2억원-19.7억원-168억원-182억원-5,564만원
매출액342.4억원613.9억원280.9억원136.6억원
영업이익80.9억원230.2억원93.6억원-142.6억원159만원
순이익18.5억원148.3억원14.1억원-181.5억원161만원

VI.Financial Ratios

FY2025 basis

23.63%

영업이익률

5.42%

순이익률

3%

ROA

ROE

부채비율

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.

에스파워 투심보고서 | Alpha Lenz