에이치앤프랜즈

비상장계속사업자

H&FRIENDS CO., LTD.

김항우

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

에이치앤프랜즈

Business Reg. No. 1098190695 · CEO 김항우

I.Investment Overview

Target에이치앤프랜즈 (1098190695)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치앤프랜즈
영문명H&FRIENDS CO., LTD.
대표자김항우
사업자등록번호1098190695
법인등록번호1101112960478
설립일2004.02.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW791.72021942.72022585.52023586.42024561.42025
영업이익100M KRW4.8202110.520225.620231.620248.82025
순이익100M KRW6.120216.820220.520231.1202432025
Item20252024202320222021
자산총계202억원252.9억원226.5억원209.7억원210.5억원
부채총계126.6억원180.4억원155.2억원138.9억원146.5억원
자본총계75.4억원72.5억원71.3억원70.8억원64억원
매출액561.4억원586.4억원585.5억원942.7억원791.7억원
영업이익8.8억원1.6억원5.6억원10.5억원4.8억원
순이익3억원1.1억원5,128만원6.8억원6.1억원

VI.Financial Ratios

FY2025 basis

1.57%

영업이익률

0.53%

순이익률

1.47%

ROA

3.94%

ROE

167.78%

부채비율

37.34%

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.

에이치앤프랜즈 투심보고서 | Alpha Lenz