엠페이브평택

비상장계속사업자

M Fave PT Co., Ltd.

박충석

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

엠페이브평택

Business Reg. No. 6018802148 · CEO 박충석

I.Investment Overview

Target엠페이브평택 (6018802148)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엠페이브평택
영문명M Fave PT Co., Ltd.
대표자박충석
사업자등록번호6018802148
법인등록번호1313110255088
설립일2021.04.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.8202102025
영업이익100M KRW0.22021-6.12022-0.92023-12024-0.82025
순이익100M KRW0.22021-5.920224.32023-0.72024-0.52025
Item20252024202320222021
자산총계595.8억원397억원308.3억원203.6억원160.3억원
부채총계592.3억원393.1억원303.6억원206.3억원159.6억원
자본총계3.5억원3.9억원4.6억원-2.7억원7,230만원
매출액0원8,024만원
영업이익-7,851만원-9,885만원-8,944만원-6.1억원2,328만원
순이익-4,673만원-6,669만원4.3억원-5.9억원2,230만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-0.08%

ROA

-13.46%

ROE

17,056.48%

부채비율

0.58%

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.

엠페이브평택 투심보고서 | Alpha Lenz