세원산업이앤씨

비상장계속사업자

Sewon Industrial E&C Co.,Ltd.

양철원

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

세원산업이앤씨

Business Reg. No. 1078726622 · CEO 양철원

I.Investment Overview

Target세원산업이앤씨 (1078726622)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세원산업이앤씨
영문명Sewon Industrial E&C Co.,Ltd.
대표자양철원
사업자등록번호1078726622
법인등록번호1101114198275
설립일2009.10.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW25.2202195.72022129.6202356.9202455.52025
영업이익100M KRW-12.52021-12.920227.3202333.5202419.12025
순이익100M KRW-192021-24.1202240.720239.720240.52025
Item20252024202320222021
자산총계363.5억원333.5억원357억원171.2억원163.6억원
부채총계359.7억원330.2억원363.4억원218.3억원186.6억원
자본총계3.7억원3.3억원-6.4억원-47.1억원-23억원
매출액55.5억원56.9억원129.6억원95.7억원25.2억원
영업이익19.1억원33.5억원7.3억원-12.9억원-12.5억원
순이익4,622만원9.7억원40.7억원-24.1억원-19억원

VI.Financial Ratios

FY2025 basis

34.37%

영업이익률

0.83%

순이익률

0.13%

ROA

12.4%

ROE

9,650.4%

부채비율

1.03%

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.

세원산업이앤씨 투심보고서 | Alpha Lenz