세바로지스틱스코리아

비상장계속사업자

CEVA Logistics Korea, Inc.

김도영

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

세바로지스틱스코리아

Business Reg. No. 1068159638 · CEO 김도영

I.Investment Overview

Target세바로지스틱스코리아 (1068159638)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세바로지스틱스코리아
영문명CEVA Logistics Korea, Inc.
대표자김도영
사업자등록번호1068159638
법인등록번호1101111259848
설립일1996.05.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW261.12021350.72022256.32023317.12024358.82025
영업이익100M KRW58.92021123.4202243.6202350.12024-15.22025
순이익100M KRW79.12021122.6202257.42023522024-122025
Item20252024202320222021
자산총계244.3억원561.3억원419.7억원1,038.3억원803.7억원
부채총계166.1억원331억원241.4억원490.9억원357억원
자본총계78.2억원230.2억원178.2억원547.4억원446.8억원
매출액358.8억원317.1억원256.3억원350.7억원261.1억원
영업이익-15.2억원50.1억원43.6억원123.4억원58.9억원
순이익-12억원52억원57.4억원122.6억원79.1억원

VI.Financial Ratios

FY2025 basis

-4.24%

영업이익률

-3.35%

순이익률

-4.91%

ROA

-15.34%

ROE

212.32%

부채비율

32.02%

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.

세바로지스틱스코리아 투심보고서 | Alpha Lenz