삼우

비상장계속사업자

SAMWOO CO., LTD

성상식

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

삼우

Business Reg. No. 1358103073 · CEO 성상식

I.Investment Overview

Target삼우 (1358103073)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼우
영문명SAMWOO CO., LTD
대표자성상식
사업자등록번호1358103073
법인등록번호1345110003480
설립일1984.07.28
종업원수35명

V.Workforce

35

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW8,286.1202110,215.7202210,101.320239,714.220249,455.42025
영업이익100M KRW237.42021247.72022353.22023317.42024288.92025
순이익100M KRW101.7202155.2202214.4202322.7202437.22025
Item20252024202320222021
자산총계6,027.8억원6,274.9억원5,508.8억원5,206.8억원4,157.5억원
부채총계4,753.2억원4,986.6억원4,223.5억원3,833억원2,943.5억원
자본총계1,274.6억원1,288.4억원1,285.3억원1,373.7억원1,213.9억원
매출액9,455.4억원9,714.2억원10,101.3억원10,215.7억원8,286.1억원
영업이익288.9억원317.4억원353.2억원247.7억원237.4억원
순이익37.2억원22.7억원14.4억원55.2억원101.7억원

VII.Financial Ratios

FY2025 basis

3.06%

영업이익률

0.39%

순이익률

0.62%

ROA

2.92%

ROE

372.92%

부채비율

21.15%

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.

삼우 투심보고서 | Alpha Lenz