삼화개발

비상장계속사업자

SAMHWA DEVELOPMENT CO.,LTD

최혜경

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

삼화개발

Business Reg. No. 2158116312 · CEO 최혜경

I.Investment Overview

Target삼화개발 (2158116312)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼화개발
영문명SAMHWA DEVELOPMENT CO.,LTD
대표자최혜경
사업자등록번호2158116312
법인등록번호1101110739635
설립일1991.04.01
종업원수6명

V.Workforce

6

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW258.22021354.12022513.420233752024437.12025
영업이익100M KRW-6.72021-14.1202233.420232.9202422.62025
순이익100M KRW70.72021-23.8202226.32023-29202435.52025
Item20252024202320222021
자산총계347.3억원268억원316.7억원309.3억원280.2억원
부채총계205.1억원161.4억원181억원199.9억원147억원
자본총계142.2억원106.6억원135.7억원109.4억원133.2억원
매출액437.1억원375억원513.4억원354.1억원258.2억원
영업이익22.6억원2.9억원33.4억원-14.1억원-6.7억원
순이익35.5억원-29억원26.3억원-23.8억원70.7억원

VII.Financial Ratios

FY2025 basis

5.18%

영업이익률

8.13%

순이익률

10.24%

ROA

25%

ROE

144.26%

부채비율

40.94%

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.

삼화개발 투심보고서 | Alpha Lenz