세일인터내쇼날

비상장계속사업자

seil international ltd.

주홍기

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

세일인터내쇼날

Business Reg. No. 2148133939 · CEO 주홍기

I.Investment Overview

Target세일인터내쇼날 (2148133939)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세일인터내쇼날
영문명seil international ltd.
대표자주홍기
사업자등록번호2148133939
법인등록번호1101110550396
설립일1988.01.01
종업원수34명

V.Workforce

34

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW434.62021429.820225292023597.92024704.12025
영업이익100M KRW58.9202165.7202280.9202385.52024106.62025
순이익100M KRW45.9202148.8202269.3202369.72024102.12025
Item20252024202320222021
자산총계755.6억원663.4억원609.6억원540.9억원464.1억원
부채총계69.8억원49.7억원55.6억원50.2억원16.3억원
자본총계685.8억원613.7억원554억원490.6억원447.8억원
매출액704.1억원597.9억원529억원429.8억원434.6억원
영업이익106.6억원85.5억원80.9억원65.7억원58.9억원
순이익102.1억원69.7억원69.3억원48.8억원45.9억원

VII.Financial Ratios

FY2025 basis

15.14%

영업이익률

14.5%

순이익률

13.51%

ROA

14.89%

ROE

10.18%

부채비율

90.76%

자기자본비율

VIII.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.

세일인터내쇼날 투심보고서 | Alpha Lenz