미래홀딩스

비상장계속사업자

Mirae Holdings.Co.Ltd

안상규

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

미래홀딩스

Business Reg. No. 1208794496 · CEO 안상규

I.Investment Overview

Target미래홀딩스 (1208794496)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래홀딩스
영문명Mirae Holdings.Co.Ltd
대표자안상규
사업자등록번호1208794496
법인등록번호1101115068740
설립일2013.02.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.1202116.8202225.2202330.1202433.72025
영업이익100M KRW-0.1202110.4202214.8202313.8202413.12025
순이익100M KRW-0.120213.12022420235.420245.72025
Item20252024202320222021
자산총계360.6억원356.2억원360.4억원364.8억원148.4억원
부채총계187.2억원188.4억원198.1억원206.5억원149.2억원
자본총계173.4억원167.7억원162.3억원158.3억원-7,997만원
매출액33.7억원30.1억원25.2억원16.8억원1,135만원
영업이익13.1억원13.8억원14.8억원10.4억원-1,447만원
순이익5.7억원5.4억원4억원3.1억원-1,202만원

VI.Financial Ratios

FY2025 basis

38.96%

영업이익률

16.93%

순이익률

1.58%

ROA

3.29%

ROE

107.95%

부채비율

48.09%

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.