서원

비상장계속사업자

seowon

조영규

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

서원

Business Reg. No. 6088137130 · CEO 조영규

I.Investment Overview

Target서원 (6088137130)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서원
영문명seowon
대표자조영규
사업자등록번호6088137130
법인등록번호1901110037356
설립일2000.01.18
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW6292021925.72022953.82023992.720241,073.32025
영업이익100M KRW4.6202115.2202215.4202312.9202419.62025
순이익100M KRW7.1202120.7202216202313.1202417.22025
Item20252024202320222021
자산총계212.7억원179.2억원173.7억원164.7억원147.6억원
부채총계41.9억원25.6억원33.1억원40.1억원43.7억원
자본총계170.8억원153.6억원140.6억원124.6억원103.9억원
매출액1,073.3억원992.7억원953.8억원925.7억원629억원
영업이익19.6억원12.9억원15.4억원15.2억원4.6억원
순이익17.2억원13.1억원16억원20.7억원7.1억원

VII.Financial Ratios

FY2025 basis

1.82%

영업이익률

1.6%

순이익률

8.07%

ROA

10.05%

ROE

24.55%

부채비율

80.29%

자기자본비율

VIII.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.

서원 투심보고서 | Alpha Lenz