세바토이

비상장계속사업자

SHEBA TOYS CO., LTD.

이용일

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

세바토이

Business Reg. No. 2208129158 · CEO 이용일

I.Investment Overview

Target세바토이 (2208129158)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세바토이
영문명SHEBA TOYS CO., LTD.
대표자이용일
사업자등록번호2208129158
법인등록번호1101110528492
설립일1987.04.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW364.12021641.92022473.92023617.22024914.12025
영업이익100M KRW20.4202147.8202227.5202358.72024118.32025
순이익100M KRW23.4202147202254.6202390.82024125.42025
Item20252024202320222021
자산총계375.7억원272.5억원186.8억원181.9억원114.5억원
부채총계23.3억원13.1억원8.4억원52.2억원32.8억원
자본총계352.3억원259.3억원178.4억원129.7억원81.7억원
매출액914.1억원617.2억원473.9억원641.9억원364.1억원
영업이익118.3억원58.7억원27.5억원47.8억원20.4억원
순이익125.4억원90.8억원54.6억원47억원23.4억원

VI.Financial Ratios

FY2025 basis

12.94%

영업이익률

13.72%

순이익률

33.38%

ROA

35.59%

ROE

6.61%

부채비율

93.8%

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.

세바토이 투심보고서 | Alpha Lenz