미르도시개발

비상장계속사업자

Mir City Development.co.kr

이창호

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

미르도시개발

Business Reg. No. 5078801736 · CEO 이창호

I.Investment Overview

Target미르도시개발 (5078801736)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미르도시개발
영문명Mir City Development.co.kr
대표자이창호
사업자등록번호5078801736
법인등록번호1201111118670
설립일2020.12.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW142.52021938.320221,564.320231,206202442.12025
영업이익100M KRW42.920215.32022177.92023-18.3202429.92025
순이익100M KRW27.42021-26.9202279.22023-84.4202495.42025
Item20252024202320222021
자산총계1,135억원1,266.4억원1,404.1억원1,147.1억원1,511.5억원
부채총계1,231.9억원1,268억원1,321.3억원1,143.6억원1,481억원
자본총계-97억원-1.6억원82.8억원3.5억원30.4억원
매출액42.1억원1,206억원1,564.3억원938.3억원142.5억원
영업이익29.9억원-18.3억원177.9억원5.3억원42.9억원
순이익95.4억원-84.4억원79.2억원-26.9억원27.4억원

VI.Financial Ratios

FY2025 basis

70.89%

영업이익률

226.41%

순이익률

8.4%

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.

미르도시개발 투심보고서 | Alpha Lenz