삼우진

비상장계속사업자

Samwoojin co.

김정이,박회옥,이옥자

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

삼우진

Business Reg. No. 8468701406 · CEO 김정이,박회옥,이옥자

I.Investment Overview

Target삼우진 (8468701406)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼우진
영문명Samwoojin co.
대표자김정이,박회옥,이옥자
사업자등록번호8468701406
법인등록번호1801111219624
설립일2019.05.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW17.2202121.1202220.6202320.4202419.72025
영업이익100M KRW3.220213.920223.220234.220242.82025
순이익100M KRW2.120220.120231.320240.32025
Item20252024202320222021
자산총계127.5억원130.5억원131.8억원134.4억원136.7억원
부채총계101.9억원105.2억원117.9억원120.5억원125억원
자본총계25.6억원25.3억원14억원13.9억원11.7억원
매출액19.7억원20.4억원20.6억원21.1억원17.2억원
영업이익2.8억원4.2억원3.2억원3.9억원3.2억원
순이익3,223만원1.3억원979만원2.1억원

VI.Financial Ratios

FY2025 basis

13.98%

영업이익률

1.64%

순이익률

0.25%

ROA

1.26%

ROE

397.58%

부채비율

20.1%

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.

삼우진 투심보고서 | Alpha Lenz