삼오

비상장계속사업자

sam oh industry co.,Ltd

주철준

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

삼오

Business Reg. No. 1258106525 · CEO 주철준

I.Investment Overview

Target삼오 (1258106525)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼오
영문명sam oh industry co.,Ltd
대표자주철준
사업자등록번호1258106525
법인등록번호1347110004202
설립일1990.04.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW217.92021222.42022235.92023324.42024273.12025
영업이익100M KRW12.320218.320226.5202335.920245.82025
순이익100M KRW14.1202112.920229.7202336.820248.82025
Item20252024202320222021
자산총계210.3억원201.7억원154억원143.1억원132.2억원
부채총계95.8억원96억원85.1억원83.8억원84.5억원
자본총계114.5억원105.7억원68.9억원59.3억원47.7억원
매출액273.1억원324.4억원235.9억원222.4억원217.9억원
영업이익5.8억원35.9억원6.5억원8.3억원12.3억원
순이익8.8억원36.8억원9.7억원12.9억원14.1억원

VI.Financial Ratios

FY2025 basis

2.12%

영업이익률

3.21%

순이익률

4.16%

ROA

7.65%

ROE

83.65%

부채비율

54.45%

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.

삼오 투심보고서 | Alpha Lenz