시슬리코리아

비상장계속사업자

SISLEY KOREA CO., LLC.

필립도르나노

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

시슬리코리아

Business Reg. No. 1148182483 · CEO 필립도르나노

I.Investment Overview

Target시슬리코리아 (1148182483)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명시슬리코리아
영문명SISLEY KOREA CO., LLC.
대표자필립도르나노
사업자등록번호1148182483
법인등록번호1101140118263
설립일1998.02.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW889.92021964.12022937.72023940.22024948.42025
영업이익100M KRW121.42021126.6202269.3202351.6202471.52025
순이익100M KRW95.2202197.2202256.3202341.5202456.62025
Item20252024202320222021
자산총계320.4억원329.3억원332억원356.7억원361억원
부채총계104.4억원129.9억원114억원95.1억원96.6억원
자본총계216.1억원199.5억원218억원261.6억원264.5억원
매출액948.4억원940.2억원937.7억원964.1억원889.9억원
영업이익71.5억원51.6억원69.3억원126.6억원121.4억원
순이익56.6억원41.5억원56.3억원97.2억원95.2억원

VI.Financial Ratios

FY2025 basis

7.54%

영업이익률

5.97%

순이익률

17.66%

ROA

26.19%

ROE

48.3%

부채비율

67.43%

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.

시슬리코리아 투심보고서 | Alpha Lenz