삼일에코스텍

비상장계속사업자

SAMILECOSTECH

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

삼일에코스텍

Business Reg. No. 1248685804 · CEO 조석민

I.Investment Overview

Target삼일에코스텍 (1248685804)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼일에코스텍
영문명SAMILECOSTECH
대표자조석민
사업자등록번호1248685804
법인등록번호1348110182858
설립일2009.10.30

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9012021888.12022802.92023637.72024546.42025
영업이익100M KRW138.52021107.52022137.6202360.1202433.82025
순이익100M KRW93.1202166.7202270202344.120245.72025
Item20252024202320222021
자산총계1,263.7억원1,198.4억원1,187.1억원1,271.9억원1,209.4억원
부채총계652.5억원592.9억원625.7억원781억원784.9억원
자본총계611.1억원605.4억원561.4억원490.9억원424.6억원
매출액546.4억원637.7억원802.9억원888.1억원901억원
영업이익33.8억원60.1억원137.6억원107.5억원138.5억원
순이익5.7억원44.1억원70억원66.7억원93.1억원

VI.Financial Ratios

FY2025 basis

6.19%

영업이익률

1.04%

순이익률

0.45%

ROA

0.93%

ROE

106.77%

부채비율

48.36%

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.

삼일에코스텍 투심보고서 | Alpha Lenz