이제이디앤씨

비상장계속사업자

Union Development

이은진

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

이제이디앤씨

Business Reg. No. 1248732041 · CEO 이은진

I.Investment Overview

Target이제이디앤씨 (1248732041)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이제이디앤씨
영문명Union Development
대표자이은진
사업자등록번호1248732041
법인등록번호1358110213917
설립일2012.05.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW95.3202134.1202215.6202315202434.42025
영업이익100M KRW39.72021-0.42022-10.32023-16.92024-8.12025
순이익100M KRW27.62021-22.42022-39.22023-63.92024-31.72025
Item20252024202320222021
자산총계1,190.9억원1,206.3억원1,208.9억원1,259.4억원1,136억원
부채총계871.5억원855.2억원793.9억원805.2억원659.3억원
자본총계319.4억원351.1억원415억원454.2억원476.7억원
매출액34.4억원15억원15.6억원34.1억원95.3억원
영업이익-8.1억원-16.9억원-10.3억원-4,325만원39.7억원
순이익-31.7억원-63.9억원-39.2억원-22.4억원27.6억원

VI.Financial Ratios

FY2025 basis

-23.5%

영업이익률

-92.26%

순이익률

-2.66%

ROA

-9.93%

ROE

272.88%

부채비율

26.82%

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.

이제이디앤씨 투심보고서 | Alpha Lenz