삼인피에프브이

비상장계속사업자

Samin PFV Co., Ltd.

천세환

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

삼인피에프브이

Business Reg. No. 2638701770 · CEO 천세환

I.Investment Overview

Target삼인피에프브이 (2638701770)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼인피에프브이
영문명Samin PFV Co., Ltd.
대표자천세환
사업자등록번호2638701770
법인등록번호1101117452660
설립일2020.04.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.120210.5202286202385.7202486.32025
영업이익100M KRW-29.92021-128.42022-152023-17.9202414.12025
순이익100M KRW-30.12021-187.22022-151.72023-171.32024-166.52025
Item20252024202320222021
자산총계2,172.2억원2,166.5억원1,695억원1,512.5억원368.5억원
부채총계2,874.3억원2,702.1억원2,059.4억원1,725.2억원377.3억원
자본총계-702.1억원-535.6억원-364.3억원-212.7억원-8.8억원
매출액86.3억원85.7억원86억원4,643만원1,426만원
영업이익14.1억원-17.9억원-15억원-128.4억원-29.9억원
순이익-166.5억원-171.3억원-151.7억원-187.2억원-30.1억원

VI.Financial Ratios

FY2025 basis

16.33%

영업이익률

-192.82%

순이익률

-7.67%

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.

삼인피에프브이 투심보고서 | Alpha Lenz