삼환운수

비상장계속사업자

samhwanunsu Co.,Ltd.

김석운

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

삼환운수

Business Reg. No. 1398114515 · CEO 김석운

I.Investment Overview

Target삼환운수 (1398114515)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼환운수
영문명samhwanunsu Co.,Ltd.
대표자김석운
사업자등록번호1398114515
법인등록번호1201110077546
설립일1992.10.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW109.72021122.52022121.32023123.220241312025
영업이익100M KRW1.32021-0.520221.820230.42024-2.32025
순이익100M KRW12021-120221.1202302024-2.72025
Item20252024202320222021
자산총계60.2억원62.3억원48.6억원36억원30.3억원
부채총계55.5억원54.8억원41.1억원29.7억원23억원
자본총계4.8억원7.5억원7.5억원6.3억원7.3억원
매출액131억원123.2억원121.3억원122.5억원109.7억원
영업이익-2.3억원3,514만원1.8억원-5,290만원1.3억원
순이익-2.7억원75만원1.1억원-9,835만원1억원

VI.Financial Ratios

FY2025 basis

-1.77%

영업이익률

-2.07%

순이익률

-4.51%

ROA

-56.89%

ROE

1,161.73%

부채비율

7.93%

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.

삼환운수 투심보고서 | Alpha Lenz