서진인터내셔날

비상장계속사업자

seojilinternational

권오성

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

서진인터내셔날

Business Reg. No. 2058111979 · CEO 권오성

I.Investment Overview

Target서진인터내셔날 (2058111979)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서진인터내셔날
영문명seojilinternational
대표자권오성
사업자등록번호2058111979
법인등록번호1101110401698
설립일1985.07.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW29.5202130.3202231.2202333.3202434.92025
영업이익100M KRW9.7202110.3202212202315.9202418.32025
순이익100M KRW0.42021-1.4202219.620236.3202412.32025
Item20252024202320222021
자산총계525.2억원511.5억원508.4억원492.8억원513억원
부채총계240.3억원240.4억원243.6억원248.5억원267.1억원
자본총계284.8억원271.1억원264.8억원244.4억원246억원
매출액34.9억원33.3억원31.2억원30.3억원29.5억원
영업이익18.3억원15.9억원12억원10.3억원9.7억원
순이익12.3억원6.3억원19.6억원-1.4억원3,774만원

VI.Financial Ratios

FY2025 basis

52.4%

영업이익률

35.34%

순이익률

2.35%

ROA

4.33%

ROE

84.37%

부채비율

54.24%

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.

서진인터내셔날 투심보고서 | Alpha Lenz