미래도시산업개발

비상장계속사업자

future city industrial development co., ltd

김춘성

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

미래도시산업개발

Business Reg. No. 7298102049 · CEO 김춘성

I.Investment Overview

Target미래도시산업개발 (7298102049)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래도시산업개발
영문명future city industrial development co., ltd
대표자김춘성
사업자등록번호7298102049
법인등록번호1201111089201
설립일2020.10.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.620221072023248.22024248.82025
영업이익100M KRW-1.52021-1.72022-1.3202343.6202429.52025
순이익100M KRW-1.52021-16.82022-15.8202321.320242.52025
Item20252024202320222021
자산총계259.2억원379.4억원352.1억원251.1억원202.5억원
부채총계269.4억원392.2억원386.2억원269.3억원203.9억원
자본총계-10.2억원-12.7억원-34.1억원-18.2억원-1.4억원
매출액248.8억원248.2억원107억원5,662만원
영업이익29.5억원43.6억원-1.3억원-1.7억원-1.5억원
순이익2.5억원21.3억원-15.8억원-16.8억원-1.5억원

VI.Financial Ratios

FY2025 basis

11.84%

영업이익률

1.01%

순이익률

0.97%

ROA

ROE

부채비율

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.

미래도시산업개발 투심보고서 | Alpha Lenz