삼동개발

비상장계속사업자

sam dong

김영근

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

삼동개발

Business Reg. No. 1658100102 · CEO 김영근

I.Investment Overview

Target삼동개발 (1658100102)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼동개발
영문명sam dong
대표자김영근
사업자등록번호1658100102
법인등록번호1342110163909
설립일2015.07.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW277.42021531.92022211.220232.4202402025
영업이익100M KRW87.32021135.720221.62023-3.22024-2.52025
순이익100M KRW712021104.32022-0.220235.720240.62025
Item20252024202320222021
자산총계107.6억원142.6억원134억원269.5억원312.6억원
부채총계37.1억원72.7억원69.8억원76.1억원223.5억원
자본총계70.5억원69.9억원64.2억원193.4억원89.1억원
매출액0원2.4억원211.2억원531.9억원277.4억원
영업이익-2.5억원-3.2억원1.6억원135.7억원87.3억원
순이익6,146만원5.7억원-1,936만원104.3억원71억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

0.57%

ROA

0.87%

ROE

52.68%

부채비율

65.5%

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.

삼동개발 투심보고서 | Alpha Lenz