삼우도시개발

비상장계속사업자

SAMWOO

최성운,소성근

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

삼우도시개발

Business Reg. No. 3038180770 · CEO 최성운,소성근

I.Investment Overview

Target삼우도시개발 (3038180770)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼우도시개발
영문명SAMWOO
대표자최성운,소성근
사업자등록번호3038180770
법인등록번호1647110116639
설립일2021.10.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-02021-0.42022-0.52023-0.42024-0.92025
순이익100M KRW-0.52021-3.92022-5.82023-5.92024-5.42025
Item20252024202320222021
자산총계150.1억원150.3억원128.1억원128.6억원131.9억원
부채총계144.7억원139.5억원133.8억원130억원129.4억원
자본총계5.5억원10.8억원-5.7억원-1.4억원2.5억원
매출액0원
영업이익-8,573만원-3,895만원-4,577만원-4,049만원-342만원
순이익-5.4억원-5.9억원-5.8억원-3.9억원-4,795만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-3.57%

ROA

-98.12%

ROE

2,650.11%

부채비율

3.64%

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.

삼우도시개발 투심보고서 | Alpha Lenz