삼주플러스

비상장계속사업자

Samju Plus Co., Ltd.

안기학

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

삼주플러스

Business Reg. No. 8428701495 · CEO 안기학

I.Investment Overview

Target삼주플러스 (8428701495)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼주플러스
영문명Samju Plus Co., Ltd.
대표자안기학
사업자등록번호8428701495
법인등록번호1342110216998
설립일2019.05.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW75.220211.6202226.7202472025
영업이익100M KRW11.62021-3.12022-3.320230.1202410.62025
순이익100M KRW2.1202122022-25.9202421.72025
Item20252024202320222021
자산총계705.7억원699.6억원511.4억원262.7억원238.7억원
부채총계597.1억원569.3억원507.5억원255억원233억원
자본총계108.6억원130.3억원3.9억원7.7억원5.6억원
매출액7억원26.7억원1.6억원75.2억원
영업이익10.6억원585만원-3.3억원-3.1억원11.6억원
순이익21.7억원-25.9억원2억원2.1억원

VI.Financial Ratios

FY2025 basis

152.12%

영업이익률

311.32%

순이익률

3.07%

ROA

19.94%

ROE

549.69%

부채비율

15.39%

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.

삼주플러스 투심보고서 | Alpha Lenz