대한상선

비상장계속사업자

KOREA SHIPPING CORPORATION

임희창

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

대한상선

Business Reg. No. 1028119430 · CEO 임희창

I.Investment Overview

Target대한상선 (1028119430)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명대한상선
영문명KOREA SHIPPING CORPORATION
대표자임희창
사업자등록번호1028119430
법인등록번호1101110356140
설립일1983.09.01

V.Shareholders

As of 2025.12.31 · post-deal reflects dilution from the new investment (est.)

Shareholding

  • 대한해운㈜70.49%
  • Others29.51%
ShareholderRelationSharesPrePost
대한해운㈜최대주주10,747,15270.49%70.49%

VI.Key Executives

NameTitleCareer
우오현(*1)회장(학) 광주대학교, 조선대학교 대학원 (경) SM그룹 회장 동신교육재단 이사장
우기원(*2)사장(경) 에스엠하이플러스㈜ 대표이사 SM그룹 해운부문장 ㈜삼라마이다스 사내이사 신촌역사㈜ 사내이사
우건희(*1)감사(경) 신촌역사㈜ 감사 ㈜삼라마이다스 사내이사 에스엠레저산업㈜ 감사
임희창(*3)사장(학) 연세대학교, 연세대 경영대학원 (경) SM그룹 비서실장 ㈜삼라마이다스 대표이사 대한해운엘엔지㈜ 사내이사 케이엘씨에스엠㈜ 사내이사

VII.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,810.720233,531.320242,008.32025
영업이익100M KRW286.52023174.72024-91.92025
순이익100M KRW225202338.52024-284.42025
Item202520242023
자산총계5,761.8억원6,847.6억원6,256.2억원
부채총계1,117.9억원1,811억원1,886.8억원
자본총계4,643.9억원5,036.6억원4,369.5억원
매출액2,008.3억원3,531.3억원2,810.7억원
영업이익-91.9억원174.7억원286.5억원
순이익-284.4억원38.5억원225억원

VIII.Financial Ratios

FY2025 basis

-4.58%

영업이익률

-14.16%

순이익률

10.7%

매출총이익률

-4.94%

ROA

-6.12%

ROE

24.07%

부채비율

224.17%

유동비율

80.6%

자기자본비율

-43.13%

매출액증가율

-1,865원

EPS(원)

IX.Audit Opinion

FY-endOpinionAuditor
2025.12.31적정의견한울회계법인
2024.12.31적정의견한울회계법인
2024.12.31적정의견삼덕회계법인
2023.12.31적정한울회계법인
2023.12.31적정삼덕회계법인
2022.12.31적정삼덕회계법인

X.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.

대한상선 투심보고서 | Alpha Lenz