심도유통

비상장계속사업자

simdo

구자문

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

심도유통

Business Reg. No. 1398110028 · CEO 구자문

I.Investment Overview

Target심도유통 (1398110028)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명심도유통
영문명simdo
대표자구자문
사업자등록번호1398110028
법인등록번호1201110074229
설립일1992.04.13
종업원수42명

V.Workforce

42

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW298.32021306.12022311.42023302.120242902025
영업이익100M KRW26.1202124.6202219.2202314.8202414.12025
순이익100M KRW17.8202117.8202212.920238.6202410.72025
Item20252024202320222021
자산총계223.9억원217.2억원210억원202.9억원202.8억원
부채총계107.7억원110.7억원112.1억원117.9억원120.6억원
자본총계116.2억원106.5억원97.9억원85억원82.2억원
매출액290억원302.1억원311.4억원306.1억원298.3억원
영업이익14.1억원14.8억원19.2억원24.6억원26.1억원
순이익10.7억원8.6억원12.9억원17.8억원17.8억원

VII.Financial Ratios

FY2025 basis

4.86%

영업이익률

3.7%

순이익률

4.79%

ROA

9.22%

ROE

92.71%

부채비율

51.89%

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.

심도유통 투심보고서 | Alpha Lenz