미래이앤시

비상장계속사업자

MIRAE E&C INC

이천구

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

미래이앤시

Business Reg. No. 2108156599 · CEO 이천구

I.Investment Overview

Target미래이앤시 (2108156599)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래이앤시
영문명MIRAE E&C INC
대표자이천구
사업자등록번호2108156599
법인등록번호1101113383330
설립일2006.01.18
종업원수28명

V.Workforce

28

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW493.12021728.22022707.42023762.82024676.42025
영업이익100M KRW13.2202112.3202227.7202333.9202456.62025
순이익100M KRW10.220218.1202222.5202327.72024432025
Item20252024202320222021
자산총계345.3억원353.1억원268.8억원253.9억원216.6억원
부채총계138.5억원189.4억원133억원140.7억원111.9억원
자본총계206.7억원163.6억원135.8억원113.2억원104.8억원
매출액676.4억원762.8억원707.4억원728.2억원493.1억원
영업이익56.6억원33.9억원27.7억원12.3억원13.2억원
순이익43억원27.7억원22.5억원8.1억원10.2억원

VII.Financial Ratios

FY2025 basis

8.37%

영업이익률

6.36%

순이익률

12.45%

ROA

20.79%

ROE

67.01%

부채비율

59.88%

자기자본비율

VIII.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.

미래이앤시 투심보고서 | Alpha Lenz