테라에이앰씨

비상장계속사업자

TERRA AMC Co. LTD

서호석

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

테라에이앰씨

Business Reg. No. 6378702330 · CEO 서호석

I.Investment Overview

Target테라에이앰씨 (6378702330)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명테라에이앰씨
영문명TERRA AMC Co. LTD
대표자서호석
사업자등록번호6378702330
법인등록번호2201110230101
설립일2021.11.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.220215.520226.120235.620245.22025
영업이익100M KRW-1.220213.920224.520234.120243.62025
순이익100M KRW-1.22021-0.220221.620230.72024-0.42025
Item20252024202320222021
자산총계150.9억원151.1억원153.1억원152.5억원151.8억원
부채총계110.3억원110.1억원112.8억원113.9억원113억원
자본총계40.6억원41억원40.2억원38.7억원38.8억원
매출액5.2억원5.6억원6.1억원5.5억원2,161만원
영업이익3.6억원4.1억원4.5억원3.9억원-1.2억원
순이익-4,014만원7,394만원1.6억원-1,776만원-1.2억원

VI.Financial Ratios

FY2025 basis

70.48%

영업이익률

-7.78%

순이익률

-0.27%

ROA

-0.99%

ROE

271.82%

부채비율

26.9%

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.

테라에이앰씨 투심보고서 | Alpha Lenz