세한아아디씨

비상장계속사업자

SEHAN IDC CO., LTD

김인

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

세한아아디씨

Business Reg. No. 2118677710 · CEO 김인

I.Investment Overview

Target세한아아디씨 (2118677710)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세한아아디씨
영문명SEHAN IDC CO., LTD
대표자김인
사업자등록번호2118677710
법인등록번호1101112252742
설립일2001.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW32021320222.420232.320241.92025
영업이익100M KRW-5.82021-3.72022-4.72023-4.52024-5.62025
순이익100M KRW-16.62021-202022-59.22023-29.22024-28.92025
Item20252024202320222021
자산총계742.1억원715.5억원716.5억원455.1억원446.5억원
부채총계680.1억원624.6억원596.4억원489.8억원461.2억원
자본총계62억원90.9억원120.1억원-34.7억원-14.7억원
매출액1.9억원2.3억원2.4억원3억원3억원
영업이익-5.6억원-4.5억원-4.7억원-3.7억원-5.8억원
순이익-28.9억원-29.2억원-59.2억원-20억원-16.6억원

VI.Financial Ratios

FY2025 basis

-301.83%

영업이익률

-1,553.4%

순이익률

-3.89%

ROA

-46.59%

ROE

1,097.26%

부채비율

8.35%

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.

세한아아디씨 투심보고서 | Alpha Lenz