삼일엘리베이터

비상장계속사업자

SAMIL ELEVATOR Co., Ltd.

이석근

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

삼일엘리베이터

Business Reg. No. 1248671557 · CEO 이석근

I.Investment Overview

Target삼일엘리베이터 (1248671557)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼일엘리베이터
영문명SAMIL ELEVATOR Co., Ltd.
대표자이석근
사업자등록번호1248671557
법인등록번호1348110163262
설립일2008.09.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW237.22022314.32023352.82024358.42025
영업이익100M KRW1.8202219.7202319.3202448.12025
순이익100M KRW-0.5202221.8202315.92024552025
Item2025202420232022
자산총계191.6억원195.9억원206.6억원158.6억원
부채총계98.8억원158억원184.6억원158.6억원
자본총계92.8억원37.8억원21.9억원943만원
매출액358.4억원352.8억원314.3억원237.2억원
영업이익48.1억원19.3억원19.7억원1.8억원
순이익55억원15.9억원21.8억원-5,277만원

VI.Financial Ratios

FY2025 basis

13.43%

영업이익률

15.33%

순이익률

28.68%

ROA

59.22%

ROE

106.47%

부채비율

48.43%

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.

삼일엘리베이터 투심보고서 | Alpha Lenz