에스에이피코리아

비상장계속사업자

SAP KOREA LTD.

형원준외 1인

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

에스에이피코리아

Business Reg. No. 1168137664 · CEO 형원준외 1인

I.Investment Overview

Target에스에이피코리아 (1168137664)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스에이피코리아
영문명SAP KOREA LTD.
대표자형원준외 1인
사업자등록번호1168137664
법인등록번호1101111205023
설립일1995.11.01
종업원수529명

V.Workforce

529

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW3,995.820214,115.920224,791.320236,567.72025
영업이익100M KRW3032021149.72022-166.120232512024737.52025
순이익100M KRW2172021118.12022-134.62023187.62024580.22025
Item20252024202320222021
자산총계4,110.4억원3,312.8억원2,088.2억원2,042.6억원1,740.1억원
부채총계2,687.9억원2,319.8억원1,834.4억원1,453.3억원1,201.4억원
자본총계1,422.5억원993억원253.9억원589.3억원538.7억원
매출액6,567.7억원4,791.3억원4,115.9억원3,995.8억원
영업이익737.5억원251억원-166.1억원149.7억원303억원
순이익580.2억원187.6억원-134.6억원118.1억원217억원

VII.Financial Ratios

FY2025 basis

11.23%

영업이익률

8.83%

순이익률

14.12%

ROA

40.79%

ROE

188.95%

부채비율

34.61%

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.

에스에이피코리아 투심보고서 | Alpha Lenz