더이안

비상장계속사업자

THE IAN Co.,Ltd

이은하,안형규

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

더이안

Business Reg. No. 3138800466 · CEO 이은하,안형규

I.Investment Overview

Target더이안 (3138800466)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더이안
영문명THE IAN Co.,Ltd
대표자이은하,안형규
사업자등록번호3138800466
법인등록번호1101116094778
설립일2016.06.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW44.4202142202240.3202337202429.32025
영업이익100M KRW12.520216.120226.72023-1.72024-4.12025
순이익100M KRW9.720211.120223.42023-42024-7.12025
Item20252024202320222021
자산총계133.6억원138.3억원138.2억원135.6억원140.7억원
부채총계105.7억원103.3억원99.3억원100.1억원106.4억원
자본총계27.9억원35억원38.9억원35.5억원34.3억원
매출액29.3억원37억원40.3억원42억원44.4억원
영업이익-4.1억원-1.7억원6.7억원6.1억원12.5억원
순이익-7.1억원-4억원3.4억원1.1억원9.7억원

VI.Financial Ratios

FY2025 basis

-14.13%

영업이익률

-24.32%

순이익률

-5.33%

ROA

-25.54%

ROE

379.41%

부채비율

20.86%

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.

더이안 투심보고서 | Alpha Lenz