미래교역

비상장계속사업자

MIRAE INT'L TRADING CO.LTD

임봉선

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

미래교역

Business Reg. No. 1148159003 · CEO 임봉선

I.Investment Overview

Target미래교역 (1148159003)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래교역
영문명MIRAE INT'L TRADING CO.LTD
대표자임봉선
사업자등록번호1148159003
법인등록번호1101111049562
설립일1994.07.01
종업원수23명

V.Workforce

23

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW163.42021226.42022155.52023130.82024128.22025
영업이익100M KRW520211120220.120231.22024-1.72025
순이익100M KRW9.220213.420222.220233.32024-7.12025
Item20252024202320222021
자산총계188.6억원175억원159.6억원181.7억원160.1억원
부채총계107.4억원89.7억원70.5억원81.2억원60억원
자본총계81.2억원85.3억원89억원100.5억원100.1억원
매출액128.2억원130.8억원155.5억원226.4억원163.4억원
영업이익-1.7억원1.2억원684만원11억원5억원
순이익-7.1억원3.3억원2.2억원3.4억원9.2억원

VII.Financial Ratios

FY2025 basis

-1.32%

영업이익률

-5.53%

순이익률

-3.76%

ROA

-8.74%

ROE

132.36%

부채비율

43.04%

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.

미래교역 투심보고서 | Alpha Lenz