더세븐

비상장계속사업자

THE SEVEN

서정욱

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

더세븐

Business Reg. No. 5618101065 · CEO 서정욱

I.Investment Overview

Target더세븐 (5618101065)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더세븐
영문명THE SEVEN
대표자서정욱
사업자등록번호5618101065
법인등록번호1701110685810
설립일2018.06.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW7.62021327.22022630.320231,098.120248312025
영업이익100M KRW-17.7202154.62022137.5202363.22024124.22025
순이익100M KRW-50.5202119.22022106.120238.6202479.72025
Item20252024202320222021
자산총계230.9억원1,242.8억원801.1억원803.4억원770.7억원
부채총계130억원1,221.6억원788.6억원896.9억원883.4억원
자본총계100.9억원21.2억원12.6억원-93.6억원-112.7억원
매출액831억원1,098.1억원630.3억원327.2억원7.6억원
영업이익124.2억원63.2억원137.5억원54.6억원-17.7억원
순이익79.7억원8.6억원106.1억원19.2억원-50.5억원

VI.Financial Ratios

FY2025 basis

14.95%

영업이익률

9.59%

순이익률

34.51%

ROA

79.01%

ROE

128.91%

부채비율

43.69%

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.

더세븐 투심보고서 | Alpha Lenz