삼화피티에스

비상장계속사업자

SAMHWA public transportation service Inc

현 영 희

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

삼화피티에스

Business Reg. No. 6218102653 · CEO 현 영 희

I.Investment Overview

Target삼화피티에스 (6218102653)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼화피티에스
영문명SAMHWA public transportation service Inc
대표자현 영 희
사업자등록번호6218102653
법인등록번호1801110009282
설립일1970.11.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW256.62021290.32022287.92023300.92024320.22025
영업이익100M KRW1.92021-4.72022-142023-4.82024-23.92025
순이익100M KRW2.92021-1.52022-9.9202312024-18.42025
Item20252024202320222021
자산총계250.7억원236.6억원222.7억원219.5억원223.6억원
부채총계221.1억원185.5억원169억원153.4억원150.3억원
자본총계29.6억원51.2억원53.7억원66.1억원73.3억원
매출액320.2억원300.9억원287.9억원290.3억원256.6억원
영업이익-23.9억원-4.8억원-14억원-4.7억원1.9억원
순이익-18.4억원1억원-9.9억원-1.5억원2.9억원

VI.Financial Ratios

FY2025 basis

-7.46%

영업이익률

-5.76%

순이익률

-7.35%

ROA

-62.24%

ROE

746.48%

부채비율

11.81%

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.

삼화피티에스 투심보고서 | Alpha Lenz