선인에너지

비상장계속사업자

SUNIN ENERGY

오인환

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

선인에너지

Business Reg. No. 5178101597 · CEO 오인환

I.Investment Overview

Target선인에너지 (5178101597)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명선인에너지
영문명SUNIN ENERGY
대표자오인환
사업자등록번호5178101597
법인등록번호1647110093770
설립일2020.01.15

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW537.220211,159.6202292720231,157.720241,5022025
영업이익100M KRW-1.520213.220222.72023-3.120244.82025
순이익100M KRW0.620214.9202222023-4.420243.92025
Item20252024202320222021
자산총계62.1억원57.2억원32.1억원25.4억원21.7억원
부채총계51.4억원50.4억원20.9억원16.3억원17.6억원
자본총계10.7억원6.8억원11.1억원9.1억원4.1억원
매출액1,502억원1,157.7억원927억원1,159.6억원537.2억원
영업이익4.8억원-3.1억원2.7억원3.2억원-1.5억원
순이익3.9억원-4.4억원2억원4.9억원5,897만원

VI.Financial Ratios

FY2025 basis

0.32%

영업이익률

0.26%

순이익률

6.32%

ROA

36.74%

ROE

481.16%

부채비율

17.21%

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.

선인에너지 투심보고서 | Alpha Lenz