서은에프에이

비상장계속사업자

SEOEUN F.A CO.,LTD.

박흥순

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 Scenarios — 100M 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

서은에프에이

Business Reg. No. 1138623531 · CEO 박흥순

I.Investment Overview

Target서은에프에이 (1138623531)
Investment—
Post-deal stake—
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서은에프에이
영문명SEOEUN F.A CO.,LTD.
대표자박흥순
사업자등록번호1138623531
법인등록번호1101113940700
설립일2008.08.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW153.22021154.12022114.92023101.9202479.82025
영업이익100M KRW7.320218.920228.120232.120243.52025
순이익100M KRW5.220215.220224.220230.920240.92025
Item20252024202320222021
자산총계163.8억원154.7억원146.9억원145.8억원142.1억원
부채총계107.9억원99.7억원92.8억원95.7억원97.3억원
자본총계55.9억원55억원54.1억원50.1억원44.9억원
매출액79.8억원101.9억원114.9억원154.1억원153.2억원
영업이익3.5억원2.1억원8.1억원8.9억원7.3억원
순이익8,729만원9,401만원4.2억원5.2억원5.2억원

VI.Financial Ratios

FY2025 basis

4.43%

영업이익률

1.09%

순이익률

0.53%

ROA

1.56%

ROE

193.14%

부채비율

34.11%

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.