삼일홀딩스

비상장계속사업자

SAMILHOLDINGS

윤창용

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

삼일홀딩스

Business Reg. No. 1428155297 · CEO 윤창용

I.Investment Overview

Target삼일홀딩스 (1428155297)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼일홀딩스
영문명SAMILHOLDINGS
대표자윤창용
사업자등록번호1428155297
법인등록번호1345110203634
설립일2013.01.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW228.92021166.42022152.3202373.4202453.42025
영업이익100M KRW78.22021108.72022149.1202356.22024452025
순이익100M KRW71.4202197.72022139.6202314.1202430.92025
Item20252024202320222021
자산총계2,622.1억원2,623.4억원2,577.6억원2,430.9억원2,409억원
부채총계239.3억원269억원331억원335.4억원411.3억원
자본총계2,382.8억원2,354.4억원2,246.6억원2,095.5억원1,997.7억원
매출액53.4억원73.4억원152.3억원166.4억원228.9억원
영업이익45억원56.2억원149.1억원108.7억원78.2억원
순이익30.9억원14.1억원139.6억원97.7억원71.4억원

VI.Financial Ratios

FY2025 basis

84.31%

영업이익률

57.87%

순이익률

1.18%

ROA

1.3%

ROE

10.04%

부채비율

90.87%

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.

삼일홀딩스 투심보고서 | Alpha Lenz