메디빌

비상장계속사업자

medibil

김숙경, 양초영

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

메디빌

Business Reg. No. 6058148507 · CEO 김숙경, 양초영

I.Investment Overview

Target메디빌 (6058148507)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명메디빌
영문명medibil
대표자김숙경, 양초영
사업자등록번호6058148507
법인등록번호1801110382448
설립일2001.10.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23.1202122.7202222.1202319.82024212025
영업이익100M KRW11.5202111.220229.920237.420248.52025
순이익100M KRW8.820218.520227.520235.620246.32025
Item20252024202320222021
자산총계147.7억원150.5억원151.3억원163.4억원167억원
부채총계72.3억원79.6억원83.7억원94.2억원94.3억원
자본총계75.4억원70.9억원67.7억원69.2억원72.7억원
매출액21억원19.8억원22.1억원22.7억원23.1억원
영업이익8.5억원7.4억원9.9억원11.2억원11.5억원
순이익6.3억원5.6억원7.5억원8.5억원8.8억원

VI.Financial Ratios

FY2025 basis

40.62%

영업이익률

30.17%

순이익률

4.29%

ROA

8.4%

ROE

95.87%

부채비율

51.05%

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.

메디빌 투심보고서 | Alpha Lenz