서조개발

비상장계속사업자

SEOJO

김영국

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

서조개발

Business Reg. No. 1068138327 · CEO 김영국

I.Investment Overview

Target서조개발 (1068138327)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서조개발
영문명SEOJO
대표자김영국
사업자등록번호1068138327
법인등록번호1101110837637
설립일1997.03.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4.520219.120229.12023920248.92025
영업이익100M KRW1.720213.920224.420234.520244.62025
순이익100M KRW1.620211.220221.12023220242.62025
Item20252024202320222021
자산총계211.7억원211.5억원213.1억원212.1억원225.2억원
부채총계109억원111.4억원115.1억원115.3억원129.6억원
자본총계102.7억원100.1억원98.1억원96.8억원95.6억원
매출액8.9억원9억원9.1억원9.1억원4.5억원
영업이익4.6억원4.5억원4.4억원3.9억원1.7억원
순이익2.6억원2억원1.1억원1.2억원1.6억원

VI.Financial Ratios

FY2025 basis

51.39%

영업이익률

29.23%

순이익률

1.23%

ROA

2.53%

ROE

106.12%

부채비율

48.52%

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.

서조개발 투심보고서 | Alpha Lenz