엠프로미스

비상장계속사업자

MPROMISE.CO.,LTD.

변철호

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

엠프로미스

Business Reg. No. 2068178385 · CEO 변철호

I.Investment Overview

Target엠프로미스 (2068178385)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엠프로미스
영문명MPROMISE.CO.,LTD.
대표자변철호
사업자등록번호2068178385
법인등록번호1101112715641
설립일2003.02.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW336.6201990.52020220.32022152.7202378.52024
영업이익100M KRW18.32019-26.620201.52022-14.72023-6.92024
순이익100M KRW1.22022-10.32024
Item20242023202220202019
자산총계98억원112.9억원127.6억원102.3억원121.5억원
부채총계74.9억원79.5억원63.6억원42.1억원34.6억원
자본총계23.1억원33.4억원64.1억원60.2억원86.9억원
매출액78.5억원152.7억원220.3억원90.5억원336.6억원
영업이익-6.9억원-14.7억원1.5억원-26.6억원18.3억원
순이익-10.3억원1.2억원

VI.Financial Ratios

FY2024 basis

-8.82%

영업이익률

-13.15%

순이익률

-10.53%

ROA

-44.69%

ROE

324.53%

부채비율

23.56%

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.

엠프로미스 투심보고서 | Alpha Lenz