세종디앤지

비상장계속사업자

sejongdng

홍성섭

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

세종디앤지

Business Reg. No. 5888802092 · CEO 홍성섭

I.Investment Overview

Target세종디앤지 (5888802092)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세종디앤지
영문명sejongdng
대표자홍성섭
사업자등록번호5888802092
법인등록번호1411110072624
설립일2021.10.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.32025
영업이익100M KRW-12.12021-47.12022-34.62023-20202426.72025
순이익100M KRW-14.82021-91.42022-116.42023-63.5202499.52025
Item20252024202320222021
자산총계525.2억원451.8억원442.2억원463.3억원283.9억원
부채총계890.8억원717.9억원644.8억원549.4억원278.6억원
자본총계-365.6억원-266.1억원-202.6억원-86.2억원5.3억원
매출액2,750만원
영업이익26.7억원-20억원-34.6억원-47.1억원-12.1억원
순이익99.5억원-63.5억원-116.4억원-91.4억원-14.8억원

VI.Financial Ratios

FY2025 basis

9,703.83%

영업이익률

36,169.04%

순이익률

18.94%

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.

세종디앤지 투심보고서 | Alpha Lenz