비엠스마일

비상장계속사업자

BMSMILE Co., Ltd.

박봉수

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

비엠스마일

Business Reg. No. 3948101000 · CEO 박봉수

I.Investment Overview

Target비엠스마일 (3948101000)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비엠스마일
영문명BMSMILE Co., Ltd.
대표자박봉수
사업자등록번호3948101000
법인등록번호1101116834520
설립일2018.08.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW228.72021337.720224502023450.92024371.92025
영업이익100M KRW16.52021-12.82022-0.42023-25.7202417.32025
순이익100M KRW13.32021-15.720225.520230.3202422.32025
Item20252024202320222021
자산총계777억원665.3억원669.6억원388.7억원238.7억원
부채총계227.8억원204.9억원196.3억원200.9억원130.2억원
자본총계549.3억원460.3억원473.3억원187.7억원108.5억원
매출액371.9억원450.9억원450억원337.7억원228.7억원
영업이익17.3억원-25.7억원-4,246만원-12.8억원16.5억원
순이익22.3억원2,664만원5.5억원-15.7억원13.3억원

VI.Financial Ratios

FY2025 basis

4.64%

영업이익률

6%

순이익률

2.87%

ROA

4.07%

ROE

41.47%

부채비율

70.69%

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.

비엠스마일 투심보고서 | Alpha Lenz