삼안여객

비상장계속사업자

saman bus

이규백

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

삼안여객

Business Reg. No. 3128102031 · CEO 이규백

I.Investment Overview

Target삼안여객 (3128102031)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼안여객
영문명saman bus
대표자이규백
사업자등록번호3128102031
법인등록번호1615110001085
설립일1980.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW230.62021251.72022246.32023246.52024274.52025
영업이익100M KRW22021-0.220222.52023-10.120243.32025
순이익100M KRW0.12021-3.720220.12023-1320244.12025
Item20252024202320222021
자산총계222.4억원129.1억원124.2억원129.3억원122.5억원
부채총계205.3억원201.7억원183.8억원188.9억원178.4억원
자본총계17.2억원-72.6억원-59.5억원-59.6억원-55.9억원
매출액274.5억원246.5억원246.3억원251.7억원230.6억원
영업이익3.3억원-10.1억원2.5억원-2,276만원2억원
순이익4.1억원-13억원532만원-3.7억원1,479만원

VI.Financial Ratios

FY2025 basis

1.19%

영업이익률

1.48%

순이익률

1.83%

ROA

23.71%

ROE

1,196.13%

부채비율

7.72%

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.

삼안여객 투심보고서 | Alpha Lenz