마에스텍

비상장계속사업자

MAESTECH Co,.LTD

용한복

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

마에스텍

Business Reg. No. 1258126517 · CEO 용한복

I.Investment Overview

Target마에스텍 (1258126517)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마에스텍
영문명MAESTECH Co,.LTD
대표자용한복
사업자등록번호1258126517
법인등록번호1313110025944
설립일1998.09.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW330.42021295.82022269.12023502.8202426.62025
영업이익100M KRW21.8202135.7202217.6202361.72024-19.82025
순이익100M KRW21.9202126.2202212.7202360.52024-20.52025
Item20252024202320222021
자산총계246.9억원285.1억원298.2억원223.9억원183억원
부채총계134억원151.7억원225.3억원163.7억원149억원
자본총계112.9억원133.4억원72.9억원60.2억원34억원
매출액26.6억원502.8억원269.1억원295.8억원330.4억원
영업이익-19.8억원61.7억원17.6억원35.7억원21.8억원
순이익-20.5억원60.5억원12.7억원26.2억원21.9억원

VI.Financial Ratios

FY2025 basis

-74.45%

영업이익률

-77.09%

순이익률

-8.3%

ROA

-18.15%

ROE

118.68%

부채비율

45.73%

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.

마에스텍 투심보고서 | Alpha Lenz