상일기업

비상장계속사업자

SANGIL Corporation

이상환

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

상일기업

Business Reg. No. 2088120986 · CEO 이상환

I.Investment Overview

Target상일기업 (2088120986)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명상일기업
영문명SANGIL Corporation
대표자이상환
사업자등록번호2088120986
법인등록번호1101111230921
설립일1996.01.16

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW520.72021627.82022578.22023428.32024214.32025
영업이익100M KRW-27.7202123.8202235.22023-4.92024-0.42025
순이익100M KRW-31.8202123.2202231.52023-3.620240.22025
Item20252024202320222021
자산총계226.4억원176.5억원235.3억원225.5억원182.7억원
부채총계81억원31.3억원86.5억원108.2억원88.6억원
자본총계145.4억원145.2억원148.8억원117.3억원94.1억원
매출액214.3억원428.3억원578.2억원627.8억원520.7억원
영업이익-3,526만원-4.9억원35.2억원23.8억원-27.7억원
순이익1,578만원-3.6억원31.5억원23.2억원-31.8억원

VI.Financial Ratios

FY2025 basis

-0.16%

영업이익률

0.07%

순이익률

0.07%

ROA

0.11%

ROE

55.68%

부채비율

64.23%

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.

상일기업 투심보고서 | Alpha Lenz