미래베이직코리아

비상장계속사업자

MIRAE BASIC KOREA CO.,LTD.

백대욱

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

미래베이직코리아

Business Reg. No. 2018629074 · CEO 백대욱

I.Investment Overview

Target미래베이직코리아 (2018629074)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래베이직코리아
영문명MIRAE BASIC KOREA CO.,LTD.
대표자백대욱
사업자등록번호2018629074
법인등록번호1101114954883
설립일2012.09.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW562025
영업이익100M KRW4.220216.62022520234.2202492025
순이익100M KRW1.72021320221.22023-7.520242.22025
Item20252024202320222021
자산총계273.2억원272.1억원272.8억원205.9억원149.1억원
부채총계231.8억원232.7억원225.9억원159.2억원104.4억원
자본총계41.4억원39.4억원46.9억원46.7억원44.7억원
매출액56억원
영업이익9억원4.2억원5억원6.6억원4.2억원
순이익2.2억원-7.5억원1.2억원3억원1.7억원

VI.Financial Ratios

FY2025 basis

16.05%

영업이익률

3.97%

순이익률

0.81%

ROA

5.38%

ROE

560.48%

부채비율

15.14%

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.

미래베이직코리아 투심보고서 | Alpha Lenz