세종

비상장계속사업자

Se-Jong . inc

오승균

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

세종

Business Reg. No. 8608801087 · CEO 오승균

I.Investment Overview

Target세종 (8608801087)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세종
영문명Se-Jong . inc
대표자오승균
사업자등록번호8608801087
법인등록번호2046110056680
설립일2018.08.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW7.2202112202218.4202317.22024172025
영업이익100M KRW1.720215.2202210.8202310.720249.82025
순이익100M KRW2.720226.120234.620244.62025
Item20252024202320222021
자산총계176억원179억원184.1억원186.8억원168.5억원
부채총계108.2억원115.3억원124.5억원133.3억원127.7억원
자본총계67.7억원63.6억원59.6억원53.5억원40.9억원
매출액17억원17.2억원18.4억원12억원7.2억원
영업이익9.8억원10.7억원10.8억원5.2억원1.7억원
순이익4.6억원4.6억원6.1억원2.7억원

VI.Financial Ratios

FY2025 basis

57.82%

영업이익률

27.16%

순이익률

2.62%

ROA

6.8%

ROE

159.79%

부채비율

38.49%

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.

세종 투심보고서 | Alpha Lenz