메이비원

비상장계속사업자

MayBeOne Inc

황상윤

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

메이비원

Business Reg. No. 2068118067 · CEO 황상윤

I.Investment Overview

Target메이비원 (2068118067)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명메이비원
영문명MayBeOne Inc
대표자황상윤
사업자등록번호2068118067
법인등록번호1101111783285
설립일1999.10.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW86.42021101.7202299.1202385202479.72025
영업이익100M KRW-920210.220224.820233.62024-4.82025
순이익100M KRW-11.72021-4.22022-1.52023-2.3202411.52025
Item20252024202320222021
자산총계174억원179.2억원181.3억원176.6억원181.6억원
부채총계161.8억원155.6억원155.3억원149.1억원149.9억원
자본총계12.1억원23.6억원26억원27.5억원31.7억원
매출액79.7억원85억원99.1억원101.7억원86.4억원
영업이익-4.8억원3.6억원4.8억원2,479만원-9억원
순이익11.5억원-2.3억원-1.5억원-4.2억원-11.7억원

VI.Financial Ratios

FY2025 basis

-6%

영업이익률

14.46%

순이익률

6.62%

ROA

95.05%

ROE

1,334.86%

부채비율

6.97%

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.

메이비원 투심보고서 | Alpha Lenz