에이치원로지스틱스

비상장계속사업자

H.ONE LOGISTICS

장정모

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

에이치원로지스틱스

Business Reg. No. 6728802174 · CEO 장정모

I.Investment Overview

Target에이치원로지스틱스 (6728802174)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치원로지스틱스
영문명H.ONE LOGISTICS
대표자장정모
사업자등록번호6728802174
법인등록번호1101118002969
설립일2021.08.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.720210.820220.720230.420240.72025
영업이익100M KRW-8.32021-25.12022-11.72023-4.320244.72025
순이익100M KRW-9.2202132.42022-31.42023-16.320247.82025
Item20252024202320222021
자산총계67.2억원195.1억원237.2억원249.1억원174.2억원
부채총계80.7억원216.5억원242.3억원222.8억원180.4억원
자본총계-13.6억원-21.4억원-5.1억원26.3억원-6.2억원
매출액6,600만원4,457만원7,200만원7,775만원6,533만원
영업이익4.7억원-4.3억원-11.7억원-25.1억원-8.3억원
순이익7.8억원-16.3억원-31.4억원32.4억원-9.2억원

VI.Financial Ratios

FY2025 basis

712.62%

영업이익률

1,178.91%

순이익률

11.59%

ROA

ROE

부채비율

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.

에이치원로지스틱스 투심보고서 | Alpha Lenz