세양넥스트

비상장계속사업자

SEA YANG NEXTDO.,LTD

이상진

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

세양넥스트

Business Reg. No. 2138185899 · CEO 이상진

I.Investment Overview

Target세양넥스트 (2138185899)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세양넥스트
영문명SEA YANG NEXTDO.,LTD
대표자이상진
사업자등록번호2138185899
법인등록번호1101111014698
설립일1994.03.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW468.92021485.520224792023351.42024
영업이익100M KRW-48.7202090.6202136.1202264.5202357.12024
순이익100M KRW-81.7202066202115.3202265.72024
Item20242023202220212020
자산총계43.4억원310.9억원490.1억원629.1억원870.3억원
부채총계22.8억원356억원519.9억원674.2억원981.4억원
자본총계20.6억원-45.1억원-29.8억원-45.1억원-111.1억원
매출액351.4억원479억원485.5억원468.9억원
영업이익57.1억원64.5억원36.1억원90.6억원-48.7억원
순이익65.7억원15.3억원66억원-81.7억원

VI.Financial Ratios

FY2024 basis

16.25%

영업이익률

18.69%

순이익률

151.49%

ROA

319.31%

ROE

110.78%

부채비율

47.44%

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.

세양넥스트 투심보고서 | Alpha Lenz