에스디티

비상장계속사업자

SDT CO LTD

후나키 타카히로

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

에스디티

Business Reg. No. 6068613419 · CEO 후나키 타카히로

I.Investment Overview

Target에스디티 (6068613419)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에스디티
영문명SDT CO LTD
대표자후나키 타카히로
사업자등록번호6068613419
법인등록번호1801110653055
설립일2008.11.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW404.32021334.62022326.92023305.42024280.12025
영업이익100M KRW9.620216.2202211.620230.320247.32025
순이익100M KRW8.220215.120221120231.320247.32025
Item20252024202320222021
자산총계126.9억원131.1억원139.9억원140.2억원137.4억원
부채총계33.3억원41.8억원45억원54.3억원48.7억원
자본총계93.6억원89.2억원94.9억원85.9억원88.8억원
매출액280.1억원305.4억원326.9억원334.6억원404.3억원
영업이익7.3억원2,783만원11.6억원6.2억원9.6억원
순이익7.3억원1.3억원11억원5.1억원8.2억원

VI.Financial Ratios

FY2025 basis

2.62%

영업이익률

2.62%

순이익률

5.78%

ROA

7.83%

ROE

35.58%

부채비율

73.76%

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.

에스디티 투심보고서 | Alpha Lenz