썬시티

비상장계속사업자

SUNCITY CO.,LTD

하한출

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

썬시티

Business Reg. No. 1138801453 · CEO 하한출

I.Investment Overview

Target썬시티 (1138801453)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명썬시티
영문명SUNCITY CO.,LTD
대표자하한출
사업자등록번호1138801453
법인등록번호1801111209055
설립일2019.03.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6.52022155.5202380.22024136.72025
영업이익100M KRW-41.72021-166.72022-49.22023-1572024-237.12025
순이익100M KRW-41.22021-166.22022-48.82023-156.92024-304.92025
Item20252024202320222021
자산총계5,745.6억원4,525.8억원2,933.8억원1,633.7억원964.1억원
부채총계6,369억원4,844.4억원3,095.5억원1,746.5억원910.7억원
자본총계-623.5억원-318.6억원-161.7억원-112.8억원53.4억원
매출액136.7억원80.2억원155.5억원6.5억원
영업이익-237.1억원-157억원-49.2억원-166.7억원-41.7억원
순이익-304.9억원-156.9억원-48.8억원-166.2억원-41.2억원

VI.Financial Ratios

FY2025 basis

-173.53%

영업이익률

-223.12%

순이익률

-5.31%

ROA

ROE

부채비율

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.

썬시티 투심보고서 | Alpha Lenz