메이블

비상장계속사업자

mable

박세권

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

메이블

Business Reg. No. 1298691922 · CEO 박세권

I.Investment Overview

Target메이블 (1298691922)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명메이블
영문명mable
대표자박세권
사업자등록번호1298691922
법인등록번호1311110395557
설립일2015.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW130.82021216.22022281.42023314.52024388.12025
영업이익100M KRW14.5202118.6202236202344.6202460.12025
순이익100M KRW11.1202114.6202229.2202336.4202446.22025
Item20252024202320222021
자산총계373.8억원325.6억원296.5억원265.6억원231.5억원
부채총계161.6억원152.4억원157.1억원152.6억원131억원
자본총계212.2억원173.2억원139.3억원113억원100.4억원
매출액388.1억원314.5억원281.4억원216.2억원130.8억원
영업이익60.1억원44.6억원36억원18.6억원14.5억원
순이익46.2억원36.4억원29.2억원14.6억원11.1억원

VI.Financial Ratios

FY2025 basis

15.48%

영업이익률

11.9%

순이익률

12.35%

ROA

21.76%

ROE

76.14%

부채비율

56.77%

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.

메이블 투심보고서 | Alpha Lenz