서부개발

비상장계속사업자

Seo bugaebal

김국관

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

서부개발

Business Reg. No. 7248101953 · CEO 김국관

I.Investment Overview

Target서부개발 (7248101953)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서부개발
영문명Seo bugaebal
대표자김국관
사업자등록번호7248101953
법인등록번호1601110552962
설립일2020.05.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW192202102025
영업이익100M KRW63.22021-3.72022-0.72023-52024-0.62025
순이익100M KRW40.52021-6.42022-4.42023-92024-3.92025
Item20252024202320222021
자산총계157.9억원157.4억원157.4억원160.1억원182.3억원
부채총계141.1억원136.7억원127.6억원125.9억원141.7억원
자본총계16.8억원20.7억원29.8억원34.2억원40.6억원
매출액0원192억원
영업이익-5,963만원-5억원-7,452만원-3.7억원63.2억원
순이익-3.9억원-9억원-4.4억원-6.4억원40.5억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-2.46%

ROA

-23.1%

ROE

837.59%

부채비율

10.67%

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.

서부개발 투심보고서 | Alpha Lenz