메디비

비상장계속사업자

MediB

김진문

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

메디비

Business Reg. No. 2748102495 · CEO 김진문

I.Investment Overview

Target메디비 (2748102495)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명메디비
영문명MediB
대표자김진문
사업자등록번호2748102495
법인등록번호1244110303264
설립일2021.07.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW68.32021320.12022446.82023483.220245182025
영업이익100M KRW0.720210.8202223.4202326.8202427.92025
순이익100M KRW0.62021-1.2202215.8202318.92024202025
Item20252024202320222021
자산총계175.9억원177.5억원223.7억원187.2억원97.6억원
부채총계143.8억원150.4억원203.5억원182.8억원92억원
자본총계32.1억원27.1억원20.2억원4.4억원5.6억원
매출액518억원483.2억원446.8억원320.1억원68.3억원
영업이익27.9억원26.8억원23.4억원8,039만원6,783만원
순이익20억원18.9억원15.8억원-1.2억원6,045만원

VI.Financial Ratios

FY2025 basis

5.39%

영업이익률

3.85%

순이익률

11.35%

ROA

62.21%

ROE

448.11%

부채비율

18.24%

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.

메디비 투심보고서 | Alpha Lenz