헤드코메탈스코리아

비상장계속사업자

Hadco Metals Korea LLC

알렉산더 세르바첸코

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

헤드코메탈스코리아

Business Reg. No. 1258197308 · CEO 알렉산더 세르바첸코

I.Investment Overview

Target헤드코메탈스코리아 (1258197308)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명헤드코메탈스코리아
영문명Hadco Metals Korea LLC
대표자알렉산더 세르바첸코
사업자등록번호1258197308
법인등록번호1346140000652
설립일2011.07.26

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW248.82021322.32022185.12023408.72024414.42025
영업이익100M KRW32.1202157.7202212.12023572024502025
순이익100M KRW8.3202117.82022-0.4202314.22024302025
Item20252024202320222021
자산총계467.7억원440억원385.1억원255.2억원173억원
부채총계182.7억원185억원287.3억원156.9억원92.5억원
자본총계285억원255.1억원97.9억원98.3억원80.5억원
매출액414.4억원408.7억원185.1억원322.3억원248.8억원
영업이익50억원57억원12.1억원57.7억원32.1억원
순이익30억원14.2억원-3,936만원17.8억원8.3억원

VI.Financial Ratios

FY2025 basis

12.06%

영업이익률

7.23%

순이익률

6.41%

ROA

10.52%

ROE

64.09%

부채비율

60.94%

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.

헤드코메탈스코리아 투심보고서 | Alpha Lenz