새천년미소

비상장계속사업자

sachounmiso.co.ltd

서병조.김명환

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

새천년미소

Business Reg. No. 5058172314 · CEO 서병조.김명환

I.Investment Overview

Target새천년미소 (5058172314)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명새천년미소
영문명sachounmiso.co.ltd
대표자서병조.김명환
사업자등록번호5058172314
법인등록번호1712110071587
설립일2013.01.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW268.92021312.72022326.92023339.32024355.92025
영업이익100M KRW5.420212.1202210.720232.320246.12025
순이익100M KRW4.520211.620229.720230.220243.72025
Item20252024202320222021
자산총계132.5억원100.9억원103.7억원54.4억원46.8억원
부채총계205.2억원177.4억원180.3억원140.7억원134.8억원
자본총계-72.8억원-76.4억원-76.6억원-86.3억원-88억원
매출액355.9억원339.3억원326.9억원312.7억원268.9억원
영업이익6.1억원2.3억원10.7억원2.1억원5.4억원
순이익3.7억원1,697만원9.7억원1.6억원4.5억원

VI.Financial Ratios

FY2025 basis

1.72%

영업이익률

1.03%

순이익률

2.77%

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.

새천년미소 투심보고서 | Alpha Lenz