모스트인

비상장계속사업자

MOSTIN.CO. INC

조진형

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

모스트인

Business Reg. No. 1198670560 · CEO 조진형

I.Investment Overview

Target모스트인 (1198670560)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명모스트인
영문명MOSTIN.CO. INC
대표자조진형
사업자등록번호1198670560
법인등록번호1101115116606
설립일2013.05.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW274.32021328.62022263.22023245.92024251.52025
영업이익100M KRW4.320214.820225.820235.120244.42025
순이익100M KRW3.920213.920224.220234.220244.42025
Item20252024202320222021
자산총계59.5억원52.6억원50.5억원61.2억원48.4억원
부채총계34억원30억원31.9억원46.9억원37.6억원
자본총계25.5억원22.6억원18.6억원14.3억원10.8억원
매출액251.5억원245.9억원263.2억원328.6억원274.3억원
영업이익4.4억원5.1억원5.8억원4.8억원4.3억원
순이익4.4억원4.2억원4.2억원3.9억원3.9억원

VI.Financial Ratios

FY2025 basis

1.75%

영업이익률

1.75%

순이익률

7.42%

ROA

17.34%

ROE

133.73%

부채비율

42.78%

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.