메이크엠

비상장계속사업자

MAKEM CORPORTAION

이겨레

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

메이크엠

Business Reg. No. 2678700152 · CEO 이겨레

I.Investment Overview

Target메이크엠 (2678700152)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명메이크엠
영문명MAKEM CORPORTAION
대표자이겨레
사업자등록번호2678700152
법인등록번호1101115788710
설립일2015.07.22
종업원수12명

V.Workforce

12

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW225.2202120920221742023114.6202499.32025
영업이익100M KRW48.7202136.5202226.720239.1202411.62025
순이익100M KRW37.2202126.4202219.720239.720247.12025
Item20252024202320222021
자산총계391.3억원381.2억원375.1억원356억원290.4억원
부채총계191.4억원188.4억원192.1억원192.6억원153.4억원
자본총계199.8억원192.8억원183.1억원163.4억원137억원
매출액99.3억원114.6억원174억원209억원225.2억원
영업이익11.6억원9.1억원26.7억원36.5억원48.7억원
순이익7.1억원9.7억원19.7억원26.4억원37.2억원

VII.Financial Ratios

FY2025 basis

11.72%

영업이익률

7.11%

순이익률

1.81%

ROA

3.54%

ROE

95.79%

부채비율

51.08%

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.

메이크엠 투심보고서 | Alpha Lenz