삼천리이에스

비상장계속사업자

Samchully Energy Solution. Co., Ltd

강병일

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

삼천리이에스

Business Reg. No. 1078610031 · CEO 강병일

I.Investment Overview

Target삼천리이에스 (1078610031)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼천리이에스
영문명Samchully Energy Solution. Co., Ltd
대표자강병일
사업자등록번호1078610031
법인등록번호1101112402462
설립일2001.12.21
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW61620211,045.420221,39520231,671.720242,419.32025
영업이익100M KRW-27.92021-42.4202212.52023100.42024130.82025
순이익100M KRW-3.22021-98.9202228.52023111.72024128.12025
Item20252024202320222021
자산총계1,336.5억원1,325.1억원974.7억원1,481.2억원643.3억원
부채총계606.9억원721.5억원481.5억원1,016.8억원84.5억원
자본총계729.6억원603.6억원493.2억원464.4억원558.8억원
매출액2,419.3억원1,671.7억원1,395억원1,045.4억원616억원
영업이익130.8억원100.4억원12.5억원-42.4억원-27.9억원
순이익128.1억원111.7억원28.5억원-98.9억원-3.2억원

VII.Financial Ratios

FY2025 basis

5.41%

영업이익률

5.29%

순이익률

9.58%

ROA

17.56%

ROE

83.19%

부채비율

54.59%

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.

삼천리이에스 투심보고서 | Alpha Lenz