엠디아이레저개발

비상장계속사업자

MDI Leisure Development Co., Ltd.

윤일정

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

엠디아이레저개발

Business Reg. No. 1208662492 · CEO 윤일정

I.Investment Overview

Target엠디아이레저개발 (1208662492)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엠디아이레저개발
영문명MDI Leisure Development Co., Ltd.
대표자윤일정
사업자등록번호1208662492
법인등록번호1101112935687
설립일2004.01.19
종업원수45명

V.Workforce

45

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW173.12021179.82022154.62023145.72024125.92025
영업이익100M KRW80.8202178202241.9202328.32024142025
순이익100M KRW52.92021103.6202218.3202311.120241.82025
Item20252024202320222021
자산총계1,387.3억원1,387.1억원1,387.4억원1,379.8억원1,282.4억원
부채총계373.3억원374.8억원386.3억원397억원403.1억원
자본총계1,014.1억원1,012.3억원1,001.2억원982.9억원879.2억원
매출액125.9억원145.7억원154.6억원179.8억원173.1억원
영업이익14억원28.3억원41.9억원78억원80.8억원
순이익1.8억원11.1억원18.3억원103.6억원52.9억원

VII.Financial Ratios

FY2025 basis

11.1%

영업이익률

1.44%

순이익률

0.13%

ROA

0.18%

ROE

36.81%

부채비율

73.09%

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.

엠디아이레저개발 투심보고서 | Alpha Lenz