삼원무역

비상장계속사업자

SAMWON TRADING Inc.

고태현

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

삼원무역

Business Reg. No. 2148665362 · CEO 고태현

I.Investment Overview

Target삼원무역 (2148665362)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼원무역
영문명SAMWON TRADING Inc.
대표자고태현
사업자등록번호2148665362
법인등록번호1101112043612
설립일2000.08.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW251.52021457.42022706.72023712.32024525.72025
영업이익100M KRW0.42021-9.1202210.8202318.1202423.12025
순이익100M KRW17.82021172022-3.4202310.62024235.62025
Item20252024202320222021
자산총계505.4억원257.3억원277.4억원226억원161.2억원
부채총계159억원146.5억원177.2억원122.4억원66.7억원
자본총계346.4억원110.8억원100.2억원103.6억원94.4억원
매출액525.7억원712.3억원706.7억원457.4억원251.5억원
영업이익23.1억원18.1억원10.8억원-9.1억원4,294만원
순이익235.6억원10.6억원-3.4억원17억원17.8억원

VI.Financial Ratios

FY2025 basis

4.39%

영업이익률

44.82%

순이익률

46.62%

ROA

68.01%

ROE

45.9%

부채비율

68.54%

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.

삼원무역 투심보고서 | Alpha Lenz