에스디비즈

비상장계속사업자

SD BIZ Co.,Ltd.

곽국민

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

에스디비즈

Business Reg. No. 6218176913 · CEO 곽국민

I.Investment Overview

Target에스디비즈 (6218176913)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스디비즈
영문명SD BIZ Co.,Ltd.
대표자곽국민
사업자등록번호6218176913
법인등록번호1801110644583
설립일2008.08.22

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2,125.820212,958.720222,436.920233,353.820244,202.22025
영업이익100M KRW88.52021113.5202277.2202395.62024107.32025
순이익100M KRW67.1202130.6202245.32023116202477.52025
Item20252024202320222021
자산총계1,194.8억원1,214.4억원1,103.7억원955.7억원812.5억원
부채총계620.1억원717.4억원734.1억원632.4억원520.8억원
자본총계574.7억원497억원369.6억원323.3억원291.6억원
매출액4,202.2억원3,353.8억원2,436.9억원2,958.7억원2,125.8억원
영업이익107.3억원95.6억원77.2억원113.5억원88.5억원
순이익77.5억원116억원45.3억원30.6억원67.1억원

VI.Financial Ratios

FY2025 basis

2.55%

영업이익률

1.84%

순이익률

6.49%

ROA

13.49%

ROE

107.91%

부채비율

48.1%

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.

에스디비즈 투심보고서 | Alpha Lenz