미래드림

비상장계속사업자

MIRAE DREAM

원준성

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

미래드림

Business Reg. No. 4358800223 · CEO 원준성

I.Investment Overview

Target미래드림 (4358800223)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래드림
영문명MIRAE DREAM
대표자원준성
사업자등록번호4358800223
법인등록번호1101115850931
설립일2015.10.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3.320213.420223.620234202442025
영업이익100M KRW-0.2202102022020230202402025
순이익100M KRW-0.92021-0.72022-0.62023-0.720240.62025
Item20252024202320222021
자산총계195.2억원206.8억원223.3억원233.6억원240.8억원
부채총계188.8억원199.8억원215.6억원225.3억원231.9억원
자본총계6.4억원7억원7.7억원8.3억원9억원
매출액4억원4억원3.6억원3.4억원3.3억원
영업이익132만원138만원94만원103만원-2,079만원
순이익6,314만원-6,612만원-6,212만원-6,641만원-8,764만원

VI.Financial Ratios

FY2025 basis

0.33%

영업이익률

15.68%

순이익률

0.32%

ROA

9.9%

ROE

2,958.76%

부채비율

3.27%

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.

미래드림 투심보고서 | Alpha Lenz