세일산업개발

비상장계속사업자

seil industrial development

나연희

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

세일산업개발

Business Reg. No. 4168170393 · CEO 나연희

I.Investment Overview

Target세일산업개발 (4168170393)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세일산업개발
영문명seil industrial development
대표자나연희
사업자등록번호4168170393
법인등록번호2013110042448
설립일2010.01.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW386.32021216.420220.120232.3202411.42025
영업이익100M KRW95.72021-7.12022-40.72023-30.42024252025
순이익100M KRW76.320216.12022-19.52023-19.4202414.42025
Item20252024202320222021
자산총계1,500.8억원1,508.2억원1,484.5억원1,484.5억원1,785.8억원
부채총계1,364.4억원1,357.4억원1,314.3억원1,294.8억원1,602.2억원
자본총계136.4억원150.8억원170.3억원189.7억원183.7억원
매출액11.4억원2.3억원1,318만원216.4억원386.3억원
영업이익25억원-30.4억원-40.7억원-7.1억원95.7억원
순이익14.4억원-19.4억원-19.5억원6.1억원76.3억원

VI.Financial Ratios

FY2025 basis

219.65%

영업이익률

126.43%

순이익률

0.96%

ROA

10.57%

ROE

1,000.29%

부채비율

9.09%

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.

세일산업개발 투심보고서 | Alpha Lenz