삼마

비상장계속사업자

samma

김정만

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

삼마

Business Reg. No. 1248735617 · CEO 김정만

I.Investment Overview

Target삼마 (1248735617)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼마
영문명samma
대표자김정만
사업자등록번호1248735617
법인등록번호1358110220938
설립일2012.11.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW250.12021333.220224322023442.12024516.42025
영업이익100M KRW1.720216.9202216.9202315202413.52025
순이익100M KRW-5.9202111.9202223.7202326.9202419.42025
Item20252024202320222021
자산총계246.4억원206.7억원211.3억원184.8억원174.8억원
부채총계115.2억원96.4억원118.4억원116.4억원104.2억원
자본총계131.1억원110.3억원92.9억원68.5억원70.6억원
매출액516.4억원442.1억원432억원333.2억원250.1억원
영업이익13.5억원15억원16.9억원6.9억원1.7억원
순이익19.4억원26.9억원23.7억원11.9억원-5.9억원

VI.Financial Ratios

FY2025 basis

2.61%

영업이익률

3.76%

순이익률

7.88%

ROA

14.8%

ROE

87.86%

부채비율

53.23%

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.

삼마 투심보고서 | Alpha Lenz