삼일아스콘

비상장계속사업자

SAMILASCON

조석민

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

삼일아스콘

Business Reg. No. 1318700926 · CEO 조석민

I.Investment Overview

Target삼일아스콘 (1318700926)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼일아스콘
영문명SAMILASCON
대표자조석민
사업자등록번호1318700926
법인등록번호1345110347771
설립일2018.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW338.42021405.32022529.52023486.42024434.62025
영업이익100M KRW34.3202149.9202262.2202311202453.82025
순이익100M KRW32.1202139202249.7202310.4202440.12025
Item20252024202320222021
자산총계564.9억원494.9억원550.3억원390억원473.1억원
부채총계340.6억원270.7억원296.4억원185.7억원187.7억원
자본총계224.3억원224.2억원254억원204.2억원285.4억원
매출액434.6억원486.4억원529.5억원405.3억원338.4억원
영업이익53.8억원11억원62.2억원49.9억원34.3억원
순이익40.1억원10.4억원49.7억원39억원32.1억원

VI.Financial Ratios

FY2025 basis

12.38%

영업이익률

9.23%

순이익률

7.1%

ROA

17.87%

ROE

151.83%

부채비율

39.71%

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.

삼일아스콘 투심보고서 | Alpha Lenz