마이리얼트립

비상장계속사업자

myrealtrip inc

이동건

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

마이리얼트립

Business Reg. No. 2098155339 · CEO 이동건

I.Investment Overview

Target마이리얼트립 (2098155339)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마이리얼트립
영문명myrealtrip inc
대표자이동건
사업자등록번호2098155339
법인등록번호1101114789397
설립일2012.02.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW44.12021220.42022605.42023891.820241,1202025
영업이익100M KRW-193.22021-275.82022-173.720231.32024-202025
순이익100M KRW-193.92021-289.22022-313.32023-1320243.12025
Item20252024202320222021
자산총계1,463억원1,055.5억원584.2억원679.4억원300.5억원
부채총계1,212.9억원809.8억원514.1억원798억원216.5억원
자본총계250.1억원245.7억원70.1억원-118.6억원84억원
매출액1,120억원891.8억원605.4억원220.4억원44.1억원
영업이익-20억원1.3억원-173.7억원-275.8억원-193.2억원
순이익3.1억원-13억원-313.3억원-289.2억원-193.9억원

VI.Financial Ratios

FY2025 basis

-1.78%

영업이익률

0.27%

순이익률

0.21%

ROA

1.23%

ROE

484.9%

부채비율

17.1%

자기자본비율

VII.R&D Activity

Keywords 모바일, 추천시스템

YearProjectsPapersPatents
2015000
2014100

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.

마이리얼트립 투심보고서 | Alpha Lenz