엠블

비상장계속사업자

mble

김기영

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

엠블

Business Reg. No. 4088135570 · CEO 김기영

I.Investment Overview

Target엠블 (4088135570)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엠블
영문명mble
대표자김기영
사업자등록번호4088135570
법인등록번호2001110099543
설립일1999.05.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4.320216.820223.420232.9202442025
영업이익100M KRW-9.62021-3.72022-5.92023-15.4202425.52025
순이익100M KRW-9.52021-6.82022-5.62023-26.72024332025
Item20252024202320222021
자산총계706.6억원706.2억원483.5억원248.8억원183.4억원
부채총계772.2억원738.8억원489.4억원249.1억원176.8억원
자본총계-65.6억원-32.6억원-5.9억원-3,182만원6.5억원
매출액4억원2.9억원3.4억원6.8억원4.3억원
영업이익25.5억원-15.4억원-5.9억원-3.7억원-9.6억원
순이익33억원-26.7억원-5.6억원-6.8억원-9.5억원

VI.Financial Ratios

FY2025 basis

635.26%

영업이익률

820.09%

순이익률

4.66%

ROA

ROE

부채비율

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.

엠블 투심보고서 | Alpha Lenz