세일로

비상장계속사업자

saeilo

유경언

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

세일로

Business Reg. No. 1198130559 · CEO 유경언

I.Investment Overview

Target세일로 (1198130559)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세일로
영문명saeilo
대표자유경언
사업자등록번호1198130559
법인등록번호1101111686752
설립일1999.04.24
종업원수168명

V.Workforce

168

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW236.62021330.12022292.32023219.12024224.22025
영업이익100M KRW5.120216.720225.620235.220243.22025
순이익100M KRW4.620216.120225.920234.7202432025
Item20252024202320222021
자산총계97.1억원97.3억원100.3억원82.4억원72.1억원
부채총계51.3억원50.5억원56.3억원39.3억원33.1억원
자본총계45.8억원46.8억원44억원43.1억원38.9억원
매출액224.2억원219.1억원292.3억원330.1억원236.6억원
영업이익3.2억원5.2억원5.6억원6.7억원5.1억원
순이익3억원4.7억원5.9억원6.1억원4.6억원

VII.Financial Ratios

FY2025 basis

1.41%

영업이익률

1.36%

순이익률

3.13%

ROA

6.63%

ROE

111.85%

부채비율

47.2%

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.

세일로 투심보고서 | Alpha Lenz