수국

비상장계속사업자

SOOKOOK.CO.

박재언,하태호,이종태

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

수국

Business Reg. No. 2188106093 · CEO 박재언,하태호,이종태

I.Investment Overview

Target수국 (2188106093)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수국
영문명SOOKOOK.CO.
대표자박재언,하태호,이종태
사업자등록번호2188106093
법인등록번호1101110311003
설립일1982.01.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW368.22021300.22022236.92023191.32024150.92025
영업이익100M KRW38202120.2202217.220233.62024-2.82025
순이익100M KRW40.1202131.420226.2202313.9202413.42025
Item20252024202320222021
자산총계385.7억원400.7억원417.3억원452.3억원443.3억원
부채총계49.3억원56억원55.6억원75.1억원82억원
자본총계336.4억원344.7억원361.8억원377.2억원361.3억원
매출액150.9억원191.3억원236.9억원300.2억원368.2억원
영업이익-2.8억원3.6억원17.2억원20.2억원38억원
순이익13.4억원13.9억원6.2억원31.4억원40.1억원

VI.Financial Ratios

FY2025 basis

-1.84%

영업이익률

8.88%

순이익률

3.47%

ROA

3.98%

ROE

14.66%

부채비율

87.21%

자기자본비율

VII.R&D Activity

Fields 에너지/자원 > 기타 에너지/자원 · 기계 > 에너지/환경기계시스템 · 에너지/자원 > 신재생에너지

Keywords 연소기, 공연비, 산업용 보일러, 극초저공해, 질소 산화물

YearProjectsPapersPatents
2025100
2024100
2023101
2021004
2020006
2019103
2018128
2017168
2016218
2015214
2014301
2013201
2012100

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.

수국 투심보고서 | Alpha Lenz