부산민락피에프브이

비상장계속사업자

Busan Minlag PFV Inc.

오승민

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

부산민락피에프브이

Business Reg. No. 1018702919 · CEO 오승민

I.Investment Overview

Target부산민락피에프브이 (1018702919)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명부산민락피에프브이
영문명Busan Minlag PFV Inc.
대표자오승민
사업자등록번호1018702919
법인등록번호1101116931623
설립일2018.11.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW726.72021898.12022-380.620239.9202412.32025
영업이익100M KRW10420211792022-1132023-9.120240.12025
순이익100M KRW63.32021126.72022-84.42023220246.82025
Item20252024202320222021
자산총계469.6억원487.5억원482.5억원527.9억원878.1억원
부채총계458.3억원483.1억원508.4억원385.3억원862.2억원
자본총계11.2억원4.4억원-26억원142.7억원15.9억원
매출액12.3억원9.9억원-380.6억원898.1억원726.7억원
영업이익1,192만원-9.1억원-113억원179억원104억원
순이익6.8억원2억원-84.4억원126.7억원63.3억원

VI.Financial Ratios

FY2025 basis

0.97%

영업이익률

55.6%

순이익률

1.46%

ROA

60.79%

ROE

4,076.18%

부채비율

2.39%

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.

부산민락피에프브이 투심보고서 | Alpha Lenz