상일종합관리

비상장계속사업자

SANGIL

전종수

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

상일종합관리

Business Reg. No. 5158139160 · CEO 전종수

I.Investment Overview

Target상일종합관리 (5158139160)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명상일종합관리
영문명SANGIL
대표자전종수
사업자등록번호5158139160
법인등록번호1748110054273
설립일2010.04.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW671.62021804.12022918.820231,066.920241,214.52025
영업이익100M KRW6.720212.820229.220232.120242.92025
순이익100M KRW8.620212.820228.820234.720244.72025
Item20252024202320222021
자산총계106.9억원98.5억원90억원74.1억원70.1억원
부채총계48.3억원44.4억원40.7억원33.5억원32.4억원
자본총계58.7억원54억원49.3억원40.5억원37.7억원
매출액1,214.5억원1,066.9억원918.8억원804.1억원671.6억원
영업이익2.9억원2.1억원9.2억원2.8억원6.7억원
순이익4.7억원4.7억원8.8억원2.8억원8.6억원

VI.Financial Ratios

FY2025 basis

0.24%

영업이익률

0.38%

순이익률

4.35%

ROA

7.93%

ROE

82.23%

부채비율

54.88%

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.

상일종합관리 투심보고서 | Alpha Lenz