삼안산업

비상장계속사업자

Saman Industrial co.ltd

성낙헌

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

삼안산업

Business Reg. No. 1338133493 · CEO 성낙헌

I.Investment Overview

Target삼안산업 (1338133493)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼안산업
영문명Saman Industrial co.ltd
대표자성낙헌
사업자등록번호1338133493
법인등록번호1350110078910
설립일1997.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW286.32021157.52022204.22023223.12024192.72025
영업이익100M KRW27.920210.2202313.92024-1.12025
순이익100M KRW25.220216.6202313.42024-0.12025
Item20252024202320222021
자산총계191.9억원208.8억원194.1억원190.7억원219억원
부채총계77.3억원84.6억원73.7억원67.5억원79.5억원
자본총계114.6억원124.2억원120.3억원123.2억원139.5억원
매출액192.7억원223.1억원204.2억원157.5억원286.3억원
영업이익-1.1억원13.9억원2,052만원27.9억원
순이익-972만원13.4억원6.6억원25.2억원

VI.Financial Ratios

FY2025 basis

-0.58%

영업이익률

-0.05%

순이익률

-0.05%

ROA

-0.08%

ROE

67.46%

부채비율

59.72%

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.

삼안산업 투심보고서 | Alpha Lenz