세원플러스

비상장계속사업자

SEWON PLUS CO.,LTD

윤종원

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

세원플러스

Business Reg. No. 1258126098 · CEO 윤종원

I.Investment Overview

Target세원플러스 (1258126098)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세원플러스
영문명SEWON PLUS CO.,LTD
대표자윤종원
사업자등록번호1258126098
법인등록번호1313110025639
설립일1998.08.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW298.120213352022294.82023259.32024287.82025
영업이익100M KRW25.820218.8202232.22023142024-7.52025
순이익100M KRW22.7202110.1202226.5202312.82024-7.62025
Item20252024202320222021
자산총계250.3억원248억원240.6억원220.7억원214.4억원
부채총계43.5억원30.1억원31.9억원35.2억원36.7억원
자본총계206.9억원218억원208.7억원185.5억원177.7억원
매출액287.8억원259.3억원294.8억원335억원298.1억원
영업이익-7.5억원14억원32.2억원8.8억원25.8억원
순이익-7.6억원12.8억원26.5억원10.1억원22.7억원

VI.Financial Ratios

FY2025 basis

-2.6%

영업이익률

-2.63%

순이익률

-3.03%

ROA

-3.66%

ROE

21%

부채비율

82.64%

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.

세원플러스 투심보고서 | Alpha Lenz