서한엔티엔베어링

비상장계속사업자

Seohan NTN Bearing co.ltd

이상만

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

서한엔티엔베어링

Business Reg. No. 5058158646 · CEO 이상만

I.Investment Overview

Target서한엔티엔베어링 (5058158646)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서한엔티엔베어링
영문명Seohan NTN Bearing co.ltd
대표자이상만
사업자등록번호5058158646
법인등록번호1712110058155
설립일2010.01.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW89.12021132.42022176.52023225.420243052025
영업이익100M KRW-11.820210.420221.620231.42024-7.62025
순이익100M KRW-17.920210.620220.520230.22024-10.32025
Item20252024202320222021
자산총계607.1억원573.4억원492.8억원444억원348.3억원
부채총계140.4억원96.4억원115.3억원67억원71.4억원
자본총계466.8억원477.1억원377.4억원377억원276.8억원
매출액305억원225.4억원176.5억원132.4억원89.1억원
영업이익-7.6억원1.4억원1.6억원4,360만원-11.8억원
순이익-10.3억원1,681만원4,673만원6,289만원-17.9억원

VI.Financial Ratios

FY2025 basis

-2.5%

영업이익률

-3.38%

순이익률

-1.7%

ROA

-2.21%

ROE

30.07%

부채비율

76.88%

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.

서한엔티엔베어링 투심보고서 | Alpha Lenz