이도

비상장계속사업자

Yido. Co., Ltd.

최정훈

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

이도

Business Reg. No. 4098193379 · CEO 최정훈

I.Investment Overview

Target이도 (4098193379)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명이도
영문명Yido. Co., Ltd.
대표자최정훈
사업자등록번호4098193379
법인등록번호2059110011744
설립일2006.11.28
종업원수25명

V.Workforce

25

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,688.320211,979.220222,121.220232,455.220242,369.92025
영업이익100M KRW1682021160.52022-18.12023-39.6202473.82025
순이익100M KRW114.3202120.92022-171.9202332.82024-312.82025
Item20252024202320222021
자산총계4,603.9억원4,903.8억원4,540.6억원4,177.2억원4,002.4억원
부채총계3,725억원3,712.3억원3,222.4억원2,701억원2,595.9억원
자본총계878.9억원1,191.5억원1,318.1억원1,476.1억원1,406.5억원
매출액2,369.9억원2,455.2억원2,121.2억원1,979.2억원1,688.3억원
영업이익73.8억원-39.6억원-18.1억원160.5억원168억원
순이익-312.8억원32.8억원-171.9억원20.9억원114.3억원

VII.Financial Ratios

FY2025 basis

3.11%

영업이익률

-13.2%

순이익률

-6.8%

ROA

-35.6%

ROE

423.84%

부채비율

19.09%

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.

이도 투심보고서 | Alpha Lenz