예다지도어

비상장계속사업자

YEDAZIDOOR CO., LTD.

최옥철

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

예다지도어

Business Reg. No. 1398143136 · CEO 최옥철

I.Investment Overview

Target예다지도어 (1398143136)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명예다지도어
영문명YEDAZIDOOR CO., LTD.
대표자최옥철
사업자등록번호1398143136
법인등록번호1201110203159
설립일1999.08.01
종업원수16명

V.Workforce

16

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW125.12021147.22022192.92023208.720242472025
영업이익100M KRW-18.72021120222.620234.620244.12025
순이익100M KRW2720214.120225.920237.2202410.62025
Item20252024202320222021
자산총계327.5억원311.7억원290.3억원328.7억원316.6억원
부채총계49.4억원43.2억원28억원45.3억원35.3억원
자본총계278.1억원268.5억원262.3억원283.4억원281.3억원
매출액247억원208.7억원192.9억원147.2억원125.1억원
영업이익4.1억원4.6억원2.6억원1억원-18.7억원
순이익10.6억원7.2억원5.9억원4.1억원27억원

VII.Financial Ratios

FY2025 basis

1.65%

영업이익률

4.29%

순이익률

3.24%

ROA

3.81%

ROE

17.77%

부채비율

84.91%

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.

예다지도어 투심보고서 | Alpha Lenz