농업회사법인에스더블유씨

비상장계속사업자

swc coldstorage co., ltd

임창일

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

농업회사법인에스더블유씨

Business Reg. No. 5268800494 · CEO 임창일

I.Investment Overview

Target농업회사법인에스더블유씨 (5268800494)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명농업회사법인에스더블유씨
영문명swc coldstorage co., ltd
대표자임창일
사업자등록번호5268800494
법인등록번호1342110179740
설립일2016.08.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW54.2202169.9202265.3202358.9202453.72025
영업이익100M KRW19.8202132.1202225.7202317.820249.92025
순이익100M KRW11.2202119.5202212.120236.920241.62025
Item20252024202320222021
자산총계460.7억원460.3억원465.9억원460.1억원438.4억원
부채총계274.7억원275.9억원288.3억원294.5억원288.9억원
자본총계186.1억원184.5억원177.6억원165.5억원149.5억원
매출액53.7억원58.9억원65.3억원69.9억원54.2억원
영업이익9.9억원17.8억원25.7억원32.1억원19.8억원
순이익1.6억원6.9억원12.1억원19.5억원11.2억원

VI.Financial Ratios

FY2025 basis

18.4%

영업이익률

2.98%

순이익률

0.35%

ROA

0.86%

ROE

147.64%

부채비율

40.38%

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.

농업회사법인에스더블유씨 투심보고서 | Alpha Lenz