엠스틸

비상장계속사업자

M-STEEL INCORPORATE

한길수

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

엠스틸

Business Reg. No. 1258150171 · CEO 한길수

I.Investment Overview

Target엠스틸 (1258150171)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엠스틸
영문명M-STEEL INCORPORATE
대표자한길수
사업자등록번호1258150171
법인등록번호1313140001477
설립일2003.11.24
종업원수16명

V.Workforce

16

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW242.52021242.82022182.22023171.32024132.22025
영업이익100M KRW1202110.82022-16.8202315.1202411.62025
순이익100M KRW1.620215.12022-46.720237.32024102025
Item20252024202320222021
자산총계285.9억원287.4억원293.8억원361.4억원356억원
부채총계177.1억원188.6억원202.4억원223.2억원222.9억원
자본총계108.7억원98.7억원91.4억원138.2억원133.1억원
매출액132.2억원171.3억원182.2억원242.8억원242.5억원
영업이익11.6억원15.1억원-16.8억원10.8억원1억원
순이익10억원7.3억원-46.7억원5.1억원1.6억원

VII.Financial Ratios

FY2025 basis

8.8%

영업이익률

7.57%

순이익률

3.5%

ROA

9.21%

ROE

162.91%

부채비율

38.04%

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.

엠스틸 투심보고서 | Alpha Lenz