씨맥

비상장계속사업자

CIMAC CO., LTD.

정을수

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

씨맥

Business Reg. No. 1318149645 · CEO 정을수

I.Investment Overview

Target씨맥 (1318149645)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명씨맥
영문명CIMAC CO., LTD.
대표자정을수
사업자등록번호1318149645
법인등록번호1201110194978
설립일1999.06.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW351.32021434.92022379.62023411.52024443.92025
영업이익100M KRW14.6202114.4202217.4202316.8202410.22025
순이익100M KRW8.520215.520222.82023-12.620242.42025
Item20252024202320222021
자산총계310.3억원303.4억원280.1억원284.6억원145.3억원
부채총계287.9억원283.6억원247.6억원252.8억원116억원
자본총계22.4억원19.8억원32.5억원31.8억원29.3억원
매출액443.9억원411.5억원379.6억원434.9억원351.3억원
영업이익10.2억원16.8억원17.4억원14.4억원14.6억원
순이익2.4억원-12.6억원2.8억원5.5억원8.5억원

VI.Financial Ratios

FY2025 basis

2.3%

영업이익률

0.55%

순이익률

0.78%

ROA

10.84%

ROE

1,283.7%

부채비율

7.23%

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.

씨맥 투심보고서 | Alpha Lenz