삼송스마트에듀

비상장계속사업자

samsong smartedu

박종용

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

삼송스마트에듀

Business Reg. No. 1068685785 · CEO 박종용

I.Investment Overview

Target삼송스마트에듀 (1068685785)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼송스마트에듀
영문명samsong smartedu
대표자박종용
사업자등록번호1068685785
법인등록번호1101114843557
설립일2012.04.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW30.5202129.7202233.3202332.3202431.82025
영업이익100M KRW19.4202118202220.5202319.2202417.42025
순이익100M KRW-2.22021-2.22022-12023-0.920240.82025
Item20252024202320222021
자산총계360.8억원399.4억원452.2억원485.6억원503.4억원
부채총계346.7억원384.5억원436.4억원468.8억원484.5억원
자본총계14.1억원14.9억원15.8억원16.8억원18.9억원
매출액31.8억원32.3억원33.3억원29.7억원30.5억원
영업이익17.4억원19.2억원20.5억원18억원19.4억원
순이익7,685만원-8,986만원-1억원-2.2억원-2.2억원

VI.Financial Ratios

FY2025 basis

54.77%

영업이익률

2.42%

순이익률

0.21%

ROA

5.46%

ROE

2,461.8%

부채비율

3.9%

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.

삼송스마트에듀 투심보고서 | Alpha Lenz