마미엘

비상장

MAMIEL CO.,LTD

안상준

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

마미엘

Business Reg. No. 1138154228 · CEO 안상준

I.Investment Overview

Target마미엘 (1138154228)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마미엘
영문명MAMIEL CO.,LTD
대표자안상준
사업자등록번호1138154228
법인등록번호1101111735278
설립일1999.07.19
종업원수18명

V.Workforce

18

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW419.820214702022489.320232232024257.52025
영업이익100M KRW22.4202133.8202222.320236.520244.92025
순이익100M KRW20.4202124.9202223.320230.520245.92025
Item20252024202320222021
자산총계140.3억원206.9억원213.2억원159.2억원149.6억원
부채총계37.8억원110.3억원116.2억원85.6억원100.4억원
자본총계102.5억원96.6억원97억원73.7억원49.2억원
매출액257.5억원223억원489.3억원470억원419.8억원
영업이익4.9억원6.5억원22.3억원33.8억원22.4억원
순이익5.9억원4,806만원23.3억원24.9억원20.4억원

VII.Financial Ratios

FY2025 basis

1.91%

영업이익률

2.31%

순이익률

4.23%

ROA

5.79%

ROE

36.92%

부채비율

73.04%

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.

마미엘 투심보고서 | Alpha Lenz