해인아이피코리아

비상장계속사업자

hae in ip korea

유준

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

해인아이피코리아

Business Reg. No. 2068623605 · CEO 유준

I.Investment Overview

Target해인아이피코리아 (2068623605)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해인아이피코리아
영문명hae in ip korea
대표자유준
사업자등록번호2068623605
법인등록번호1101113864778
설립일2008.03.27

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2.520212.520222.220231.920248.52025
영업이익100M KRW-0.52021-12022-12023-1.22024-22025
순이익100M KRW-8.12021-17.22022-14.42023-17.5202463.62025
Item20252024202320222021
자산총계606.9억원430억원298.8억원279.1억원267억원
부채총계404.4억원394.7억원292.9억원258.8억원229.5억원
자본총계202.5억원35.3억원5.9억원20.3억원37.5억원
매출액8.5억원1.9억원2.2억원2.5억원2.5억원
영업이익-2억원-1.2억원-9,626만원-9,999만원-5,010만원
순이익63.6억원-17.5억원-14.4억원-17.2억원-8.1억원

VI.Financial Ratios

FY2025 basis

-23.58%

영업이익률

750.94%

순이익률

10.48%

ROA

31.41%

ROE

199.76%

부채비율

33.36%

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.

해인아이피코리아 투심보고서 | Alpha Lenz