삼일루체아

비상장계속사업자

SAMIL LUCEA

최인술

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

삼일루체아

Business Reg. No. 5378801469 · CEO 최인술

I.Investment Overview

Target삼일루체아 (5378801469)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼일루체아
영문명SAMIL LUCEA
대표자최인술
사업자등록번호5378801469
법인등록번호2001110578513
설립일2019.11.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW260.32021242.9202231.8202320202412.62025
영업이익100M KRW73.5202125.92022-70.92023-432024162025
순이익100M KRW59.82021162022-80.52023-55.6202423.12025
Item20252024202320222021
자산총계371.8억원245.7억원287.9억원296.1억원186억원
부채총계482.4억원333.1억원319.7억원247.4억원153.2억원
자본총계-110.5억원-87.5억원-31.8억원48.7억원32.7억원
매출액12.6억원20억원31.8억원242.9억원260.3억원
영업이익16억원-43억원-70.9억원25.9억원73.5억원
순이익23.1억원-55.6억원-80.5억원16억원59.8억원

VI.Financial Ratios

FY2025 basis

127.69%

영업이익률

183.64%

순이익률

6.21%

ROA

ROE

부채비율

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.

삼일루체아 투심보고서 | Alpha Lenz