삼조디앤씨

비상장계속사업자

SAMJO D&C

안영환,김영익

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

삼조디앤씨

Business Reg. No. 1268121062 · CEO 안영환,김영익

I.Investment Overview

Target삼조디앤씨 (1268121062)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼조디앤씨
영문명SAMJO D&C
대표자안영환,김영익
사업자등록번호1268121062
법인등록번호1342110011827
설립일1995.01.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.7202323.2202423.82025
영업이익100M KRW-9.52021-11.82022-11.82023-1.22024-7.32025
순이익100M KRW-22.92021-30.52022-57.32023-42.82024-44.82025
Item20252024202320222021
자산총계2,232.7억원2,171.2억원886.3억원846.6억원711.8억원
부채총계1,206.8억원1,100.5억원1,061.1억원964.1억원798.7억원
자본총계1,025.9억원1,070.7억원-174.8억원-117.5억원-86.9억원
매출액23.8억원23.2억원14.7억원
영업이익-7.3억원-1.2억원-11.8억원-11.8억원-9.5억원
순이익-44.8억원-42.8억원-57.3억원-30.5억원-22.9억원

VI.Financial Ratios

FY2025 basis

-30.68%

영업이익률

-188.6%

순이익률

-2.01%

ROA

-4.37%

ROE

117.64%

부채비율

45.95%

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.

삼조디앤씨 투심보고서 | Alpha Lenz