서진산업

비상장계속사업자

Seojin Industrial Co., Ltd

김양중

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

서진산업

Business Reg. No. 3118106897 · CEO 김양중

I.Investment Overview

Target서진산업 (3118106897)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서진산업
영문명Seojin Industrial Co., Ltd
대표자김양중
사업자등록번호3118106897
법인등록번호1614110000443
설립일1981.10.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW329.92021305.22022257.72023250.62024161.52025
영업이익100M KRW-6.72021-62022-23.320232.72024-13.22025
순이익100M KRW-5.42021-4.12022-21.220232.12024-62025
Item20252024202320222021
자산총계142.8억원168.3억원163.4억원180.2억원198.2억원
부채총계19.6억원39억원36.3억원31.8억원45.8억원
자본총계123.3억원129.2억원127.2억원148.3억원152.4억원
매출액161.5억원250.6억원257.7억원305.2억원329.9억원
영업이익-13.2억원2.7억원-23.3억원-6억원-6.7억원
순이익-6억원2.1억원-21.2억원-4.1억원-5.4억원

VI.Financial Ratios

FY2025 basis

-8.18%

영업이익률

-3.69%

순이익률

-4.17%

ROA

-4.83%

ROE

15.87%

부채비율

86.31%

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.

서진산업 투심보고서 | Alpha Lenz