세방산업

비상장계속사업자

Sebang Industrial Co., Ltd.

이규만

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

세방산업

Business Reg. No. 1388103349 · CEO 이규만

I.Investment Overview

Target세방산업 (1388103349)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세방산업
영문명Sebang Industrial Co., Ltd.
대표자이규만
사업자등록번호1388103349
법인등록번호1341110002612
설립일1971.11.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW292.52021310.420223542023388.52024399.82025
영업이익100M KRW24.7202124.1202240.4202348.1202447.52025
순이익100M KRW20.520215.9202230.2202348.4202451.42025
Item20252024202320222021
자산총계841억원800.2억원766.4억원737.2억원728억원
부채총계47.2억원49.5억원55.7억원48.4억원36.7억원
자본총계793.7억원750.7억원710.7억원688.8억원691.4억원
매출액399.8억원388.5억원354억원310.4억원292.5억원
영업이익47.5억원48.1억원40.4억원24.1억원24.7억원
순이익51.4억원48.4억원30.2억원5.9억원20.5억원

VI.Financial Ratios

FY2025 basis

11.87%

영업이익률

12.86%

순이익률

6.11%

ROA

6.48%

ROE

5.95%

부채비율

94.38%

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.

세방산업 투심보고서 | Alpha Lenz