미라클씨엔에스

비상장계속사업자

Miracle CNS Co.,Ltd.

오병민

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

미라클씨엔에스

Business Reg. No. 4468802105 · CEO 오병민

I.Investment Overview

Target미라클씨엔에스 (4468802105)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미라클씨엔에스
영문명Miracle CNS Co.,Ltd.
대표자오병민
사업자등록번호4468802105
법인등록번호1345110489747
설립일2020.12.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW242.52021250.72022269.5202323.82024
영업이익100M KRW1220213.8202213.62023-6.52024
순이익100M KRW13202111.5202215.92023-0.42024
Item2024202320222021
자산총계20.2억원68억원60.9억원58억원
부채총계3,924만원43.7억원42.6억원45.1억원
자본총계19.8억원24.3억원18.4억원12.9억원
매출액23.8억원269.5억원250.7억원242.5억원
영업이익-6.5억원13.6억원3.8억원12억원
순이익-4,217만원15.9억원11.5억원13억원

VI.Financial Ratios

FY2024 basis

-27.43%

영업이익률

-1.77%

순이익률

-2.09%

ROA

-2.13%

ROE

1.98%

부채비율

98.06%

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.

미라클씨엔에스 투심보고서 | Alpha Lenz