하코

비상장계속사업자

HACO Co.,Ltd.

김영일

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

하코

Business Reg. No. 3108110817 · CEO 김영일

I.Investment Overview

Target하코 (3108110817)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하코
영문명HACO Co.,Ltd.
대표자김영일
사업자등록번호3108110817
법인등록번호1614110007358
설립일1998.10.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1182021142.62022121.82023109.82024120.32025
영업이익100M KRW-5.320212.220224.420233.9202410.12025
순이익100M KRW-7.520210.620246.92025
Item20252024202320222021
자산총계174.1억원170.7억원116.1억원119.6억원125.6억원
부채총계81.2억원84.7억원90.1억원93.9억원99.3억원
자본총계92.9억원86억원26억원25.7억원26.3억원
매출액120.3억원109.8억원121.8억원142.6억원118억원
영업이익10.1억원3.9억원4.4억원2.2억원-5.3억원
순이익6.9억원5,931만원-7.5억원

VI.Financial Ratios

FY2025 basis

8.43%

영업이익률

5.76%

순이익률

3.98%

ROA

7.46%

ROE

87.42%

부채비율

53.36%

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.

하코 투심보고서 | Alpha Lenz