서울유니온약품

비상장계속사업자

seoul pharmacy do ltd

안병광

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

서울유니온약품

Business Reg. No. 2048192440 · CEO 안병광

I.Investment Overview

Target서울유니온약품 (2048192440)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서울유니온약품
영문명seoul pharmacy do ltd
대표자안병광
사업자등록번호2048192440
법인등록번호1101113274620
설립일2005.07.22
종업원수81명

V.Workforce

81

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,866.720213,286.120224,881.720236,109.220246,889.32025
영업이익100M KRW91.3202193.82022153.22023193.62024249.82025
순이익100M KRW62.1202170.32022109.52023135.120241762025
Item20252024202320222021
자산총계4,140.9억원3,944.7억원3,384.5억원1,448.9억원1,595.9억원
부채총계3,321.9억원3,221.5억원2,696.4억원1,041.2억원1,106.4억원
자본총계819.1억원723.2억원688억원407.7억원489.5억원
매출액6,889.3억원6,109.2억원4,881.7억원3,286.1억원2,866.7억원
영업이익249.8억원193.6억원153.2억원93.8억원91.3억원
순이익176억원135.1억원109.5억원70.3억원62.1억원

VII.Financial Ratios

FY2025 basis

3.63%

영업이익률

2.55%

순이익률

4.25%

ROA

21.48%

ROE

405.56%

부채비율

19.78%

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.

서울유니온약품 투심보고서 | Alpha Lenz