마스턴제57호해운대피에프브이

비상장폐업자

Mastern No.57 Haeundae PFV Co., Ltd.

김상호

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

마스턴제57호해운대피에프브이

Business Reg. No. 2998701352 · CEO 김상호

I.Investment Overview

Target마스턴제57호해운대피에프브이 (2998701352)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마스턴제57호해운대피에프브이
영문명Mastern No.57 Haeundae PFV Co., Ltd.
대표자김상호
사업자등록번호2998701352
법인등록번호1345110392734
설립일2019.04.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW160.320204832021651.52022929.92023176.82024
영업이익100M KRW-69.42020103.32021135.220221452023-67.52024
순이익100M KRW-93.3202085.92021111.72022124.12023-79.12024
Item20242023202220212020
자산총계127.5억원570.7억원587.7억원811.9억원898.8억원
부채총계101.9억원353.2억원411.1억원747억원919.8억원
자본총계25.6억원217.5억원176.7억원64.9억원-21억원
매출액176.8억원929.9억원651.5억원483억원160.3억원
영업이익-67.5억원145억원135.2억원103.3억원-69.4억원
순이익-79.1억원124.1억원111.7억원85.9억원-93.3억원

VI.Financial Ratios

FY2024 basis

-38.18%

영업이익률

-44.72%

순이익률

-62.02%

ROA

-309.41%

ROE

398.89%

부채비율

20.04%

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.

마스턴제57호해운대피에프브이 투심보고서 | Alpha Lenz