쇼마젠시

비상장계속사업자

shomagency

천종석

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

쇼마젠시

Business Reg. No. 1068664460 · CEO 천종석

I.Investment Overview

Target쇼마젠시 (1068664460)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명쇼마젠시
영문명shomagency
대표자천종석
사업자등록번호1068664460
법인등록번호1101114088038
설립일2009.04.29

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,492.820211,208.420221,109.42023604.62024933.52025
영업이익100M KRW117.9202143202229.62023-9.8202422.52025
순이익100M KRW93.3202127202225.62023-13.8202413.72025
Item20252024202320222021
자산총계455.3억원557.5억원598.4억원582.9억원402억원
부채총계248.2억원363.1억원389.2억원398.3억원243.5억원
자본총계207.1억원194.4억원209.2억원184.6억원158.6억원
매출액933.5억원604.6억원1,109.4억원1,208.4억원1,492.8억원
영업이익22.5억원-9.8억원29.6억원43억원117.9억원
순이익13.7억원-13.8억원25.6억원27억원93.3억원

VI.Financial Ratios

FY2025 basis

2.41%

영업이익률

1.46%

순이익률

3%

ROA

6.6%

ROE

119.87%

부채비율

45.48%

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.

쇼마젠시 투심보고서 | Alpha Lenz