세스트

비상장계속사업자

Sest Co. Ltd.

백승기

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

세스트

Business Reg. No. 1258112750 · CEO 백승기

I.Investment Overview

Target세스트 (1258112750)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세스트
영문명Sest Co. Ltd.
대표자백승기
사업자등록번호1258112750
법인등록번호1341110010730
설립일1982.05.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW5642021439.92022326.52023227.42024125.12025
영업이익100M KRW-22025
순이익100M KRW-7.52025
Item20252024202320222021
자산총계119.5억원129.9억원150억원175.1억원201.5억원
부채총계59.6억원70.2억원77.2억원85.2억원92.7억원
자본총계59.9억원59.7억원72.9억원89.8억원108.8억원
매출액125.1억원227.4억원326.5억원439.9억원564억원
영업이익-2억원
순이익-7.5억원

VI.Financial Ratios

FY2025 basis

-1.6%

영업이익률

-6.02%

순이익률

-6.31%

ROA

-12.58%

ROE

99.44%

부채비율

50.14%

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.

세스트 투심보고서 | Alpha Lenz