마쉬코리아보험중개

비상장계속사업자

Marsh Korea, Inc.

김도성

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

마쉬코리아보험중개

Business Reg. No. 2018144013 · CEO 김도성

I.Investment Overview

Target마쉬코리아보험중개 (2018144013)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마쉬코리아보험중개
영문명Marsh Korea, Inc.
대표자김도성
사업자등록번호2018144013
법인등록번호1101110762892
설립일1991.05.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW872.620211,065.120221,208.520231,347.820241,446.82025
영업이익100M KRW229.82021351.92022409.720234902024615.32025
순이익100M KRW191.12021284.92022338.92023479.12024495.82025
Item20252024202320222021
자산총계1,354.5억원1,250.9억원1,394.4억원940.1억원765.7억원
부채총계594.8억원613억원628.8억원516.8억원467.1억원
자본총계759.6억원637.9억원765.6억원423.3억원298.6억원
매출액1,446.8억원1,347.8억원1,208.5억원1,065.1억원872.6억원
영업이익615.3억원490억원409.7억원351.9억원229.8억원
순이익495.8억원479.1억원338.9억원284.9억원191.1억원

VI.Financial Ratios

FY2025 basis

42.52%

영업이익률

34.27%

순이익률

36.6%

ROA

65.27%

ROE

78.31%

부채비율

56.08%

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.

마쉬코리아보험중개 투심보고서 | Alpha Lenz