에스제이산림조합상조

비상장계속사업자

Forestry Cooperative Funeral Service Inc

이창석

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

에스제이산림조합상조

Business Reg. No. 2278600536 · CEO 이창석

I.Investment Overview

Target에스제이산림조합상조 (2278600536)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스제이산림조합상조
영문명Forestry Cooperative Funeral Service Inc
대표자이창석
사업자등록번호2278600536
법인등록번호1101116162799
설립일2016.08.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.8202126.4202226.6202346.4202452.42025
영업이익100M KRW-14.92021-7.62022-8.320235.320247.52025
순이익100M KRW-9.520210.720226.120238.6202410.32025
Item20252024202320222021
자산총계1,262.8억원1,021.9억원817.2억원647.6억원489.7억원
부채총계1,276.4억원1,045.8억원849.8억원686.3억원529.1억원
자본총계-13.6억원-24억원-32.6억원-38.7억원-39.3억원
매출액52.4억원46.4억원26.6억원26.4억원14.8억원
영업이익7.5억원5.3억원-8.3억원-7.6억원-14.9억원
순이익10.3억원8.6억원6.1억원6,692만원-9.5억원

VI.Financial Ratios

FY2025 basis

14.26%

영업이익률

19.72%

순이익률

0.82%

ROA

ROE

부채비율

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.

에스제이산림조합상조 투심보고서 | Alpha Lenz