새롬에프에스

비상장계속사업자

SAEROM

노영민

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

새롬에프에스

Business Reg. No. 3128164167 · CEO 노영민

I.Investment Overview

Target새롬에프에스 (3128164167)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명새롬에프에스
영문명SAEROM
대표자노영민
사업자등록번호3128164167
법인등록번호1615110059076
설립일2003.08.08
종업원수23명

V.Workforce

23

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW201.52021245.42022261.42023247.22024246.62025
영업이익100M KRW11.3202112.4202226.9202325.4202423.22025
순이익100M KRW9.620219.4202221.1202320.6202419.82025
Item20252024202320222021
자산총계139.5억원133.7억원125.9억원115.5억원115.4억원
부채총계38.8억원50.9억원61.6억원71.3억원78.7억원
자본총계100.7억원82.9억원64.3억원44.1억원36.8억원
매출액246.6억원247.2억원261.4억원245.4억원201.5억원
영업이익23.2억원25.4억원26.9억원12.4억원11.3억원
순이익19.8억원20.6억원21.1억원9.4억원9.6억원

VII.Financial Ratios

FY2025 basis

9.42%

영업이익률

8.03%

순이익률

14.2%

ROA

19.67%

ROE

38.55%

부채비율

72.18%

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.

새롬에프에스 투심보고서 | Alpha Lenz