서부운수

비상장계속사업자

SBBUS

김대성

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

서부운수

Business Reg. No. 1118100783 · CEO 김대성

I.Investment Overview

Target서부운수 (1118100783)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서부운수
영문명SBBUS
대표자김대성
사업자등록번호1118100783
법인등록번호1101110159148
설립일1974.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW136.32021153.42022150.92023155.920241582025
영업이익100M KRW6.620214.320224.320236.720246.22025
순이익100M KRW6.12021520226.220236.720246.32025
Item20252024202320222021
자산총계198.6억원188억원184.5억원141.6억원135.6억원
부채총계32.4억원24.5억원24.2억원22억원18.6억원
자본총계166.2억원163.5억원160.2억원119.6억원117억원
매출액158억원155.9억원150.9억원153.4억원136.3억원
영업이익6.2억원6.7억원4.3억원4.3억원6.6억원
순이익6.3억원6.7억원6.2억원5억원6.1억원

VI.Financial Ratios

FY2025 basis

3.95%

영업이익률

3.98%

순이익률

3.17%

ROA

3.78%

ROE

19.47%

부채비율

83.7%

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.

서부운수 투심보고서 | Alpha Lenz