미래캐슬

비상장계속사업자

Mirae Castle Co., Ltd.

최병근

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

미래캐슬

Business Reg. No. 8118102066 · CEO 최병근

I.Investment Overview

Target미래캐슬 (8118102066)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래캐슬
영문명Mirae Castle Co., Ltd.
대표자최병근
사업자등록번호8118102066
법인등록번호1345110479433
설립일2020.09.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW24.8202171.52022712023712024712025
영업이익100M KRW18.8202150.62022-1.22023-17.7202451.62025
순이익100M KRW-5.9202131.22022-71.42023262024-35.52025
Item20252024202320222021
자산총계2,271.5억원2,309.2억원3,072.5억원2,714.7억원2,648억원
부채총계1,726.6억원1,728.8억원2,388.6억원1,951.3억원2,055.9억원
자본총계544.9억원580.4억원683.9억원763.3억원592.1억원
매출액71억원71억원71억원71.5억원24.8억원
영업이익51.6억원-17.7억원-1.2억원50.6억원18.8억원
순이익-35.5억원26억원-71.4억원31.2억원-5.9억원

VI.Financial Ratios

FY2025 basis

72.66%

영업이익률

-49.98%

순이익률

-1.56%

ROA

-6.51%

ROE

316.88%

부채비율

23.99%

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.

미래캐슬 투심보고서 | Alpha Lenz