사삼구구코리아

비상장계속사업자

4399 korea Co.,Ltd

DAI XIAOFENG

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

사삼구구코리아

Business Reg. No. 1138658836 · CEO DAI XIAOFENG

I.Investment Overview

Target사삼구구코리아 (1138658836)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명사삼구구코리아
영문명4399 korea Co.,Ltd
대표자DAI XIAOFENG
사업자등록번호1138658836
법인등록번호1101114848680
설립일2012.04.16
종업원수6명

V.Workforce

6

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,07520211,215.62022652.22023299.22024162.82025
영업이익100M KRW25.9202129202235.6202374.9202434.12025
순이익100M KRW17.2202123.3202228.2202358.62024272025
Item20252024202320222021
자산총계221.4억원209.3억원210.4억원213.8억원235.2억원
부채총계23.5억원38.3억원98.1억원129.6억원174.3억원
자본총계198억원171억원112.3억원84.2억원60.9억원
매출액162.8억원299.2억원652.2억원1,215.6억원2,075억원
영업이익34.1억원74.9억원35.6억원29억원25.9억원
순이익27억원58.6억원28.2억원23.3억원17.2억원

VII.Financial Ratios

FY2025 basis

20.94%

영업이익률

16.57%

순이익률

12.18%

ROA

13.63%

ROE

11.85%

부채비율

89.4%

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.

사삼구구코리아 투심보고서 | Alpha Lenz