삼이시스템

비상장계속사업자

samesystem

장윤근

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

삼이시스템

Business Reg. No. 6028700767 · CEO 장윤근

I.Investment Overview

Target삼이시스템 (6028700767)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼이시스템
영문명samesystem
대표자장윤근
사업자등록번호6028700767
법인등록번호1701110637134
설립일2017.03.22
종업원수40명

V.Workforce

40

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW257.62021321.62022345.72023314.22024260.42025
영업이익100M KRW29.8202168.92022101.2202364.9202432.72025
순이익100M KRW20.7202150202295202351202432.72025
Item20252024202320222021
자산총계279억원322.8억원340.4억원297.2억원252.9억원
부채총계118.5억원145.2억원173.7억원185.5억원191.1억원
자본총계160.6억원177.6억원166.7억원111.7억원61.7억원
매출액260.4억원314.2억원345.7억원321.6억원257.6억원
영업이익32.7억원64.9억원101.2억원68.9억원29.8억원
순이익32.7억원51억원95억원50억원20.7억원

VII.Financial Ratios

FY2025 basis

12.54%

영업이익률

12.58%

순이익률

11.74%

ROA

20.4%

ROE

73.78%

부채비율

57.54%

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.

삼이시스템 투심보고서 | Alpha Lenz