스마트밸리산단

비상장계속사업자

Smart-Valley Co,. Ltd

박만순

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

스마트밸리산단

Business Reg. No. 2968701106 · CEO 박만순

I.Investment Overview

Target스마트밸리산단 (2968701106)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명스마트밸리산단
영문명Smart-Valley Co,. Ltd
대표자박만순
사업자등록번호2968701106
법인등록번호1648110115431
설립일2018.06.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW693.32021114.820226720236.9202402025
영업이익100M KRW91.9202139.82022-22.52023-10.42024-11.72025
순이익100M KRW54.5202130.52022-8.22023-10.12024-11.62025
Item20252024202320222021
자산총계62.8억원77.4억원170.6억원167.8억원206.6억원
부채총계30.3억원33.3억원59.4억원48.3억원117.7억원
자본총계32.5억원44.1억원111.2억원119.4억원88.9억원
매출액0원6.9억원67억원114.8억원693.3억원
영업이익-11.7억원-10.4억원-22.5억원39.8억원91.9억원
순이익-11.6억원-10.1억원-8.2억원30.5억원54.5억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-18.54%

ROA

-35.83%

ROE

93.23%

부채비율

51.75%

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.

스마트밸리산단 투심보고서 | Alpha Lenz