세한메트로

비상장계속사업자

Sehan metro 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

세한메트로

Business Reg. No. 2618122025 · CEO 김인

I.Investment Overview

Target세한메트로 (2618122025)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세한메트로
영문명Sehan metro co.,Ltd
대표자김인
사업자등록번호2618122025
법인등록번호1101115582625
설립일2014.12.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW75.6202186.6202289.4202391.9202493.92025
영업이익100M KRW40.8202147.7202253.7202356.4202449.92025
순이익100M KRW-7.12021-13.32022-23.72023-11.42024-23.92025
Item20252024202320222021
자산총계1,564.5억원1,289억원1,296.2억원1,229.2억원1,235.1억원
부채총계1,898.8억원1,599.3억원1,595.2억원1,504.5억원1,497.1억원
자본총계-334.3억원-310.4억원-299억원-275.4억원-262억원
매출액93.9억원91.9억원89.4억원86.6억원75.6억원
영업이익49.9억원56.4억원53.7억원47.7억원40.8억원
순이익-23.9억원-11.4억원-23.7억원-13.3억원-7.1억원

VI.Financial Ratios

FY2025 basis

53.14%

영업이익률

-25.48%

순이익률

-1.53%

ROA

ROE

부채비율

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.

세한메트로 투심보고서 | Alpha Lenz