세종에이앤에스

비상장계속사업자

sejong a&s

홍상재

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

세종에이앤에스

Business Reg. No. 1238187838 · CEO 홍상재

I.Investment Overview

Target세종에이앤에스 (1238187838)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세종에이앤에스
영문명sejong a&s
대표자홍상재
사업자등록번호1238187838
법인등록번호1341110106927
설립일2003.04.06
종업원수19명

V.Workforce

19

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4922021429.82022315.42023313.72024380.92025
영업이익100M KRW13.2202110.3202210.720237.120248.12025
순이익100M KRW14.420219.8202213.220237.7202411.62025
Item20252024202320222021
자산총계229.9억원213.3억원179.9억원216.5억원257.2억원
부채총계120.2억원115.2억원89.5억원139.2억원177.6억원
자본총계109.7억원98.2억원90.5억원77.3억원79.6억원
매출액380.9억원313.7억원315.4억원429.8억원492억원
영업이익8.1억원7.1억원10.7억원10.3억원13.2억원
순이익11.6억원7.7억원13.2억원9.8억원14.4억원

VII.Financial Ratios

FY2025 basis

2.13%

영업이익률

3.04%

순이익률

5.04%

ROA

10.55%

ROE

109.51%

부채비율

47.73%

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.

세종에이앤에스 투심보고서 | Alpha Lenz