삼성모터스

비상장

samsungmdtors

한충현

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

삼성모터스

Business Reg. No. 4108661173 · CEO 한충현

I.Investment Overview

Target삼성모터스 (4108661173)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼성모터스
영문명samsungmdtors
대표자한충현
사업자등록번호4108661173
법인등록번호2001110341986
설립일2013.01.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW243.22021211.520222212023223.72024320.42025
영업이익100M KRW1.820211.42022-6.52023-2.920247.12025
순이익100M KRW1.22021-2.12022-11.82023-520245.82025
Item20252024202320222021
자산총계145.3억원137.8억원138.2억원147.6억원97.9억원
부채총계144.3억원142.5억원137.9억원135.5억원83.6억원
자본총계1.1억원-4.7억원3,124만원12.1억원14.3억원
매출액320.4억원223.7억원221억원211.5억원243.2억원
영업이익7.1억원-2.9억원-6.5억원1.4억원1.8억원
순이익5.8억원-5억원-11.8억원-2.1억원1.2억원

VI.Financial Ratios

FY2025 basis

2.22%

영업이익률

1.81%

순이익률

3.98%

ROA

535.09%

ROE

13,339.38%

부채비율

0.74%

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.

삼성모터스 투심보고서 | Alpha Lenz