미래디엠아이

비상장계속사업자

Mirae DMI

김민형

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

미래디엠아이

Business Reg. No. 1058198531 · CEO 김민형

I.Investment Overview

Target미래디엠아이 (1058198531)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래디엠아이
영문명Mirae DMI
대표자김민형
사업자등록번호1058198531
법인등록번호1101111663502
설립일1999.04.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5.220215.920227.520237.320246.22025
영업이익100M KRW-5.62021-1.120220.22023-2.320243.62025
순이익100M KRW-6.82021-15.42022-3.52023-5.620243.42025
Item20252024202320222021
자산총계155.5억원230.5억원231억원239.2억원249.5억원
부채총계106.4억원178억원172.9억원177.6억원172.6억원
자본총계49.1억원52.5억원58.1억원61.6억원77억원
매출액6.2억원7.3억원7.5억원5.9억원5.2억원
영업이익3.6억원-2.3억원1,764만원-1.1억원-5.6억원
순이익3.4억원-5.6억원-3.5억원-15.4억원-6.8억원

VI.Financial Ratios

FY2025 basis

57.92%

영업이익률

55.8%

순이익률

2.21%

ROA

7%

ROE

216.75%

부채비율

31.57%

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.

미래디엠아이 투심보고서 | Alpha Lenz