마더스팜

비상장계속사업자

motherspharm

노병두

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

마더스팜

Business Reg. No. 2048177115 · CEO 노병두

I.Investment Overview

Target마더스팜 (2048177115)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마더스팜
영문명motherspharm
대표자노병두
사업자등록번호2048177115
법인등록번호1101112747264
설립일2003.03.07
종업원수26명

V.Workforce

26

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW147.42021152.22022170.22023166.12024165.12025
영업이익100M KRW4.820211.320229.820237.92024-52025
순이익100M KRW0.120214.420225.520234.22024-7.32025
Item20252024202320222021
자산총계163.9억원183.7억원187.5억원186.3억원135억원
부채총계104.8억원114.3억원119.2억원123.5억원81.3억원
자본총계59.2억원69.5억원68.3억원62.8억원53.7억원
매출액165.1억원166.1억원170.2억원152.2억원147.4억원
영업이익-5억원7.9억원9.8억원1.3억원4.8억원
순이익-7.3억원4.2억원5.5억원4.4억원1,238만원

VII.Financial Ratios

FY2025 basis

-3.03%

영업이익률

-4.42%

순이익률

-4.45%

ROA

-12.33%

ROE

176.98%

부채비율

36.1%

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.

마더스팜 투심보고서 | Alpha Lenz