리샘

비상장계속사업자

RISAEM

석종철

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

리샘

Business Reg. No. 1378613738 · CEO 석종철

I.Investment Overview

Target리샘 (1378613738)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명리샘
영문명RISAEM
대표자석종철
사업자등록번호1378613738
법인등록번호1201110582925
설립일2011.09.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW96.2202162.6202270.2202373.4202469.82025
영업이익100M KRW4.72021-1.82022220238.220246.42025
순이익100M KRW3.72021-4.92022-0.22023-2.520240.72025
Item20252024202320222021
자산총계152.3억원152.1억원153.2억원156억원167.1억원
부채총계76.8억원75.3억원71.9억원72.6억원76.8억원
자본총계75.4억원76.8억원81.3억원83.4억원90.3억원
매출액69.8억원73.4억원70.2억원62.6억원96.2억원
영업이익6.4억원8.2억원2억원-1.8억원4.7억원
순이익6,632만원-2.5억원-1,848만원-4.9억원3.7억원

VI.Financial Ratios

FY2025 basis

9.24%

영업이익률

0.95%

순이익률

0.44%

ROA

0.88%

ROE

101.84%

부채비율

49.54%

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.

리샘 투심보고서 | Alpha Lenz