포천샘물

비상장계속사업자

POCHEONSAMMUL

장진례

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

포천샘물

Business Reg. No. 2488601527 · CEO 장진례

I.Investment Overview

Target포천샘물 (2488601527)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명포천샘물
영문명POCHEONSAMMUL
대표자장진례
사업자등록번호2488601527
법인등록번호2844110111705
설립일2020.01.13
종업원수18명

V.Workforce

18

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW60.92021155.42022139.22023128.82025
영업이익100M KRW7.120215.3202272023102025
순이익100M KRW5.520212.320221.220233.42025
Item20252024202320222021
자산총계186.2억원220.2억원192.4억원212.4억원199.7억원
부채총계163.4억원200.9억원178.5억원199.8억원187.3억원
자본총계22.7억원19.3억원13.9억원12.6억원12.4억원
매출액128.8억원139.2억원155.4억원60.9억원
영업이익10억원7억원5.3억원7.1억원
순이익3.4억원1.2억원2.3억원5.5억원

VII.Financial Ratios

FY2025 basis

7.76%

영업이익률

2.67%

순이익률

1.85%

ROA

15.1%

ROE

718.49%

부채비율

12.22%

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.

포천샘물 투심보고서 | Alpha Lenz