미디어윌홀딩스

비상장계속사업자

Media Will holdings Co., LTD

주원석, 장영보

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

미디어윌홀딩스

Business Reg. No. 1308134154 · CEO 주원석, 장영보

I.Investment Overview

Target미디어윌홀딩스 (1308134154)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미디어윌홀딩스
영문명Media Will holdings Co., LTD
대표자주원석, 장영보
사업자등록번호1308134154
법인등록번호1243110036578
설립일1992.09.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW293.520212762022279.12023248.52024280.92025
영업이익100M KRW241.12021220202281.2202371.62024112.12025
순이익100M KRW238.32021255.7202293.9202374.12024115.92025
Item20252024202320222021
자산총계2,577.5억원2,467.2억원2,381억원2,322.4억원2,108.8억원
부채총계44.9억원43.7억원46.6억원82.4억원115.4억원
자본총계2,532.7억원2,423.5억원2,334.4억원2,240억원1,993.4억원
매출액280.9억원248.5억원279.1억원276억원293.5억원
영업이익112.1억원71.6억원81.2억원220억원241.1억원
순이익115.9억원74.1억원93.9억원255.7억원238.3억원

VI.Financial Ratios

FY2025 basis

39.89%

영업이익률

41.25%

순이익률

4.5%

ROA

4.58%

ROE

1.77%

부채비율

98.26%

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.

미디어윌홀딩스 투심보고서 | Alpha Lenz