세주기업

비상장계속사업자

SAE JU IND.CO.,LTD

김광석

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

세주기업

Business Reg. No. 6158122896 · CEO 김광석

I.Investment Overview

Target세주기업 (6158122896)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세주기업
영문명SAE JU IND.CO.,LTD
대표자김광석
사업자등록번호6158122896
법인등록번호1955110051361
설립일2001.11.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5162021541.52022412.82023388.420244052025
영업이익100M KRW21.9202119.72022-12202352024-15.42025
순이익100M KRW17.62021102022-14.920230.22024-192025
Item20252024202320222021
자산총계150.1억원184.5억원148.9억원171.4억원186.1억원
부채총계74.8억원90.2억원88.5억원86억원100.8억원
자본총계75.3억원94.3억원60.4억원85.4억원85.4억원
매출액405억원388.4억원412.8억원541.5억원516억원
영업이익-15.4억원5억원-12억원19.7억원21.9억원
순이익-19억원2,045만원-14.9억원10억원17.6억원

VI.Financial Ratios

FY2025 basis

-3.8%

영업이익률

-4.7%

순이익률

-12.67%

ROA

-25.26%

ROE

99.28%

부채비율

50.18%

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.

세주기업 투심보고서 | Alpha Lenz