삼양인터내셔날

비상장

SAMYANG INT'L CO., LTD.

허광수,하영봉

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

삼양인터내셔날

Business Reg. No. 2178109699 · CEO 허광수,하영봉

I.Investment Overview

Target삼양인터내셔날 (2178109699)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼양인터내셔날
영문명SAMYANG INT'L CO., LTD.
대표자허광수,하영봉
사업자등록번호2178109699
법인등록번호1101110424848
설립일1986.04.15
종업원수260명

V.Workforce

260

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,535.620212,861.320222,584.620232,016.620242,072.42025
영업이익100M KRW224.72021173.62022122.7202363202417.62025
순이익100M KRW219.72021208.22022122.2202391.9202444.52025
Item20252024202320222021
자산총계1,428억원1,425.1억원1,438.9억원1,501억원1,307.4억원
부채총계594.7억원579.6억원617.6억원718.4억원542.5억원
자본총계833.3억원845.4억원821.3억원782.6억원764.9억원
매출액2,072.4억원2,016.6억원2,584.6억원2,861.3억원2,535.6억원
영업이익17.6억원63억원122.7억원173.6억원224.7억원
순이익44.5억원91.9억원122.2억원208.2억원219.7억원

VII.Financial Ratios

FY2025 basis

0.85%

영업이익률

2.15%

순이익률

3.12%

ROA

5.34%

ROE

71.37%

부채비율

58.35%

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.

삼양인터내셔날 투심보고서 | Alpha Lenz