모렉스

비상장계속사업자

MOREX CO., LTD

안부헌

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

모렉스

Business Reg. No. 1348146405 · CEO 안부헌

I.Investment Overview

Target모렉스 (1348146405)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명모렉스
영문명MOREX CO., LTD
대표자안부헌
사업자등록번호1348146405
법인등록번호1350110096294
설립일1999.09.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW652.22021961.42022909.32023815.62024835.72025
영업이익100M KRW-40.720216.12022-33.52023-27.420243.72025
순이익100M KRW-1.9202157.7202213.72023-11.8202428.62025
Item20252024202320222021
자산총계963.6억원1,002.6억원874.9억원814.1억원830.1억원
부채총계406.9억원474.4억원334.9억원287.8억원361.4억원
자본총계556.7억원528.1억원540억원526.3억원468.7억원
매출액835.7억원815.6억원909.3억원961.4억원652.2억원
영업이익3.7억원-27.4억원-33.5억원6.1억원-40.7억원
순이익28.6억원-11.8억원13.7억원57.7억원-1.9억원

VI.Financial Ratios

FY2025 basis

0.45%

영업이익률

3.42%

순이익률

2.96%

ROA

5.13%

ROE

73.1%

부채비율

57.77%

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.

모렉스 투심보고서 | Alpha Lenz