선일모터스

비상장계속사업자

SUNIL MOTORS

고연석

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

선일모터스

Business Reg. No. 4098130622 · CEO 고연석

I.Investment Overview

Target선일모터스 (4098130622)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명선일모터스
영문명SUNIL MOTORS
대표자고연석
사업자등록번호4098130622
법인등록번호2001110045596
설립일1995.11.01
종업원수19명

V.Workforce

19

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW303.32021231.32022254.22023153.420241022025
영업이익100M KRW7.220211.52022-10.32023520244.12025
순이익100M KRW5.920211.32022-16.920233.120240.12025
Item20252024202320222021
자산총계171.1억원161.3억원149.3억원211.4억원125.8억원
부채총계110.6억원100.9억원134.8억원180억원95.7억원
자본총계60.5억원60.4억원14.5억원31.4억원30.1억원
매출액102억원153.4억원254.2억원231.3억원303.3억원
영업이익4.1억원5억원-10.3억원1.5억원7.2억원
순이익548만원3.1억원-16.9억원1.3억원5.9억원

VII.Financial Ratios

FY2025 basis

3.98%

영업이익률

0.05%

순이익률

0.03%

ROA

0.09%

ROE

182.87%

부채비율

35.35%

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.

선일모터스 투심보고서 | Alpha Lenz