신세계디에프

비상장계속사업자

SHINSEGAE DF Inc.

이석구

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

신세계디에프

Business Reg. No. 8648100077 · CEO 이석구

I.Investment Overview

Target신세계디에프 (8648100077)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명신세계디에프
영문명SHINSEGAE DF Inc.
대표자이석구
사업자등록번호8648100077
법인등록번호1101115698315
설립일2015.04.15
종업원수358명

V.Shareholders

As of 2025.12.31 · post-deal reflects dilution from the new investment (est.)

Shareholding

  • ㈜신세계100.00%
ShareholderRelationSharesPrePost
㈜신세계최대주주23,555,299100.00%100.00%

VI.Key Executives

NameTitleCareer
이석구CEO대표이사1973 연세대 경영학과 졸업 1999 ㈜신세계 백화점부문 지원본부장 2001 ㈜신세계 이마트부문 지원본부장 2002 ㈜조선호텔앤리조트 대표이사 2007 ㈜SCK COMPANY 대표이사 2020 ㈜신세계인터내셔날 JAJU사업부문 대표이사 2023 ㈜신세계라이브쇼핑 대표이사 2025 ㈜신세계디에프 대표이사
이유석상무1992 연세대 정치외교학과 졸업 2020 ㈜신세계디에프 재무/관리담당
김현철상무보2003 한국외국어대 경제학과 졸업 2025 ㈜신세계 백화점부문 기획전략 담당 2025 ㈜신세계디에프 영업/마케팅총괄
안상우감사2002 홍익대 경영학과 졸업 2025 ㈜신세계 재무담당

VII.Workforce

358

Current headcount · 2026.06 as of

VIII.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW23,043.32025
영업이익100M KRW-60.12025
순이익100M KRW-1,336.72025
Item2025
자산총계11,123.1억원
부채총계8,095억원
자본총계3,028.1억원
매출액23,043.3억원
영업이익-60.1억원
순이익-1,336.7억원

IX.Financial Ratios

FY2025 basis

-0.26%

영업이익률

-5.8%

순이익률

32.39%

매출총이익률

-12.02%

ROA

-44.14%

ROE

267.33%

부채비율

109.17%

유동비율

27.22%

자기자본비율

17.82%

매출액증가율

-5,675원

EPS(원)

X.Audit Opinion

FY-endOpinionAuditor
2025.12.31적정의견삼정회계법인
2025.12.31적정의견안진회계법인
2025.12.31-

XI.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.

신세계디에프 투심보고서 | Alpha Lenz