삼원철강산업

비상장계속사업자

서노석

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

삼원철강산업

Business Reg. No. 2208109924 · CEO 서노석

I.Investment Overview

Target삼원철강산업 (2208109924)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼원철강산업
대표자서노석
사업자등록번호2208109924
법인등록번호1101110217590
설립일1977.08.10
종업원수18명

V.Workforce

18

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW108.12021119.12022132.92023146.12024146.42025
영업이익100M KRW38.7202141.9202247.5202359.9202456.22025
순이익100M KRW37.2202111.320224.4202345.82024-40.22025
Item20252024202320222021
자산총계731.1억원754억원726.7억원757억원766.4억원
부채총계293.7억원233.1억원242억원283.8억원302.3억원
자본총계437.4억원520.9억원484.7억원473.1억원464.2억원
매출액146.4억원146.1억원132.9억원119.1억원108.1억원
영업이익56.2억원59.9억원47.5억원41.9억원38.7억원
순이익-40.2억원45.8억원4.4억원11.3억원37.2억원

VII.Financial Ratios

FY2025 basis

38.39%

영업이익률

-27.44%

순이익률

-5.49%

ROA

-9.18%

ROE

67.14%

부채비율

59.83%

자기자본비율

VIII.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.

삼원철강산업 투심보고서 | Alpha Lenz