미래중공업

비상장계속사업자

MIRAE SHIPYARD CO,. LTD.

박상룡

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

미래중공업

Business Reg. No. 7988600983 · CEO 박상룡

I.Investment Overview

Target미래중공업 (7988600983)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래중공업
영문명MIRAE SHIPYARD CO,. LTD.
대표자박상룡
사업자등록번호7988600983
법인등록번호1950110022487
설립일2018.07.03

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW87.62021208.52022243.92023165.4202425.22025
영업이익100M KRW2.520218.62022-100.12023-7.22024-29.92025
순이익100M KRW0.920215.52022-106.12023-14.12024-35.52025
Item20252024202320222021
자산총계225.4억원300.3억원256.9억원308.8억원194.1억원
부채총계199.2억원238.6억원255.6억원259.7억원150.5억원
자본총계26.2억원61.7억원1.2억원49.1억원43.6억원
매출액25.2억원165.4억원243.9억원208.5억원87.6억원
영업이익-29.9억원-7.2억원-100.1억원8.6억원2.5억원
순이익-35.5억원-14.1억원-106.1억원5.5억원9,399만원

VI.Financial Ratios

FY2025 basis

-118.76%

영업이익률

-141.08%

순이익률

-15.74%

ROA

-135.2%

ROE

758.79%

부채비율

11.64%

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.

미래중공업 투심보고서 | Alpha Lenz