미래유지

비상장계속사업자

miraeoil

허동욱

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

미래유지

Business Reg. No. 1078166113 · CEO 허동욱

I.Investment Overview

Target미래유지 (1078166113)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래유지
영문명miraeoil
대표자허동욱
사업자등록번호1078166113
법인등록번호1101111626485
설립일1998.12.30
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW613.82021778.220221,026.72023852.520249132025
영업이익100M KRW36.4202140.42022-6.2202319.9202417.92025
순이익100M KRW0202102022-02023-020245.82025
Item20252024202320222021
자산총계480억원546.4억원534.4억원385.7억원183.6억원
부채총계420.9억원493억원467.7억원274.5억원101.2억원
자본총계59.1억원53.4억원66.7억원111.2억원82.4억원
매출액913억원852.5억원1,026.7억원778.2억원613.8억원
영업이익17.9억원19.9억원-6.2억원40.4억원36.4억원
순이익5.8억원-133만원-438만원281만원287만원

VII.Financial Ratios

FY2025 basis

1.96%

영업이익률

0.64%

순이익률

1.21%

ROA

9.86%

ROE

712.51%

부채비율

12.31%

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.

미래유지 투심보고서 | Alpha Lenz