서인디앤씨

비상장계속사업자

SEOINDNC

금혜임

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

서인디앤씨

Business Reg. No. 4838600193 · CEO 금혜임

I.Investment Overview

Target서인디앤씨 (4838600193)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서인디앤씨
영문명SEOINDNC
대표자금혜임
사업자등록번호4838600193
법인등록번호1701110575037
설립일2015.08.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.920196.520217120220.720240.72025
영업이익100M KRW-1.22019-1.420212.92022-0.92024-1.42025
순이익100M KRW-12019-1.720214.92022-7.42024-0.92025
Item20252024202220212019
자산총계128.9억원164.9억원156억원195.6억원151.1억원
부채총계49.6억원84.6억원69.2억원113.6억원69.1억원
자본총계79.4억원80.3억원86.8억원82억원82.1억원
매출액7,200만원7,200만원71억원6.5억원9,300만원
영업이익-1.4억원-9,224만원2.9억원-1.4억원-1.2억원
순이익-8,985만원-7.4억원4.9억원-1.7억원-9,887만원

VI.Financial Ratios

FY2025 basis

-191.92%

영업이익률

-124.8%

순이익률

-0.7%

ROA

-1.13%

ROE

62.48%

부채비율

61.55%

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.

서인디앤씨 투심보고서 | Alpha Lenz