미산우드

비상장계속사업자

MISANWOOD

이상원

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

미산우드

Business Reg. No. 1078166976 · CEO 이상원

I.Investment Overview

Target미산우드 (1078166976)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미산우드
영문명MISANWOOD
대표자이상원
사업자등록번호1078166976
법인등록번호1101111652092
설립일1999.03.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW627.42021565.82022446.82023364.620243082025
영업이익100M KRW48.9202143.2202214.1202334.4202417.12025
순이익100M KRW19.6202111.12022-1.62023-1.120246.32025
Item20252024202320222021
자산총계614.8억원600.9억원598.6억원621.6억원675.5억원
부채총계381.3억원373.7억원370.4억원391.7억원456.7억원
자본총계233.4억원227.1억원228.2억원229.9억원218.8억원
매출액308억원364.6억원446.8억원565.8억원627.4억원
영업이익17.1억원34.4억원14.1억원43.2억원48.9억원
순이익6.3억원-1.1억원-1.6억원11.1억원19.6억원

VI.Financial Ratios

FY2025 basis

5.55%

영업이익률

2.04%

순이익률

1.02%

ROA

2.69%

ROE

163.36%

부채비율

37.97%

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.

미산우드 투심보고서 | Alpha Lenz