티엠솔라원

비상장계속사업자

Co. TMSOLARONE

서상혁

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

티엠솔라원

Business Reg. No. 2328701043 · CEO 서상혁

I.Investment Overview

Target티엠솔라원 (2328701043)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명티엠솔라원
영문명Co. TMSOLARONE
대표자서상혁
사업자등록번호2328701043
법인등록번호1211110346586
설립일2018.09.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0202111.9202232.2202332.2202431.22025
영업이익100M KRW-2.820215.3202214.5202312.7202412.62025
순이익100M KRW-2.820213.620226.520236.720247.12025
Item20252024202320222021
자산총계190.7억원200.2억원206.7억원208.5억원137.4억원
부채총계104.3억원116.8억원130.1억원138.3억원70.9억원
자본총계86.4억원83.3억원76.6억원70.1억원66.5억원
매출액31.2억원32.2억원32.2억원11.9억원476만원
영업이익12.6억원12.7억원14.5억원5.3억원-2.8억원
순이익7.1억원6.7억원6.5억원3.6억원-2.8억원

VI.Financial Ratios

FY2025 basis

40.49%

영업이익률

22.77%

순이익률

3.72%

ROA

8.21%

ROE

120.68%

부채비율

45.32%

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.

티엠솔라원 투심보고서 | Alpha Lenz