신안천사김

비상장계속사업자

Shinan 1004 Seaweed Co., Ltd

권동혁

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

신안천사김

Business Reg. No. 4118172566 · CEO 권동혁

I.Investment Overview

Target신안천사김 (4118172566)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신안천사김
영문명Shinan 1004 Seaweed Co., Ltd
대표자권동혁
사업자등록번호4118172566
법인등록번호2011110036320
설립일2012.03.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW934.42021903.82022948.320231,423.820241,4342025
영업이익100M KRW200.82021152.520221022023230.52024287.52025
순이익100M KRW97.82021124.7202295.82023204.52024266.52025
Item20252024202320222021
자산총계1,670.8억원1,570.5억원1,233.3억원1,140.9억원1,174억원
부채총계356.4억원472.7억원352.4억원345.8억원483.6억원
자본총계1,314.3억원1,097.8억원880.9억원795.1억원690.4억원
매출액1,434억원1,423.8억원948.3억원903.8억원934.4억원
영업이익287.5억원230.5억원102억원152.5억원200.8억원
순이익266.5억원204.5억원95.8억원124.7억원97.8억원

VI.Financial Ratios

FY2025 basis

20.05%

영업이익률

18.58%

순이익률

15.95%

ROA

20.28%

ROE

27.12%

부채비율

78.67%

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.

신안천사김 투심보고서 | Alpha Lenz