샘소슬

비상장계속사업자

SEM SO SUL Co.,Ltd.

이홍현

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

샘소슬

Business Reg. No. 5028189043 · CEO 이홍현

I.Investment Overview

Target샘소슬 (5028189043)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명샘소슬
영문명SEM SO SUL Co.,Ltd.
대표자이홍현
사업자등록번호5028189043
법인등록번호1701110324450
설립일2007.01.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW17.4202116.7202215202317.9202415.52025
영업이익100M KRW7.220216.220226.720235.420244.12025
순이익100M KRW-22021-1.92022-1.52023-1.520241.22025
Item20252024202320222021
자산총계117.6억원148.9억원182.8억원202.6억원219.1억원
부채총계108.1억원138.1억원170.5억원188.9억원203.5억원
자본총계9.5억원10.7억원12.2억원13.7억원15.6억원
매출액15.5억원17.9억원15억원16.7억원17.4억원
영업이익4.1억원5.4억원6.7억원6.2억원7.2억원
순이익1.2억원-1.5억원-1.5억원-1.9억원-2억원

VI.Financial Ratios

FY2025 basis

26.45%

영업이익률

8.06%

순이익률

1.06%

ROA

13.12%

ROE

1,137.82%

부채비율

8.08%

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.

샘소슬 투심보고서 | Alpha Lenz