해광

비상장계속사업자

HAE KWANG CO.,LTD.

김한수,김면수

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

해광

Business Reg. No. 3018109000 · CEO 김한수,김면수

I.Investment Overview

Target해광 (3018109000)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해광
영문명HAE KWANG CO.,LTD.
대표자김한수,김면수
사업자등록번호3018109000
법인등록번호1147110004090
설립일1987.06.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW868.820211,85120221,286.220231,16620241,708.32025
영업이익100M KRW45.820212392022264.32023194.22024210.92025
순이익100M KRW37.42021169.72022242.32023150.920241612025
Item20252024202320222021
자산총계1,482.3억원1,243억원1,212.4억원1,075.2억원908.8억원
부채총계321.4억원246.7억원372.8억원479.2억원482.4억원
자본총계1,160.8억원996.3억원839.6억원596억원426.4억원
매출액1,708.3억원1,166억원1,286.2억원1,851억원868.8억원
영업이익210.9억원194.2억원264.3억원239억원45.8억원
순이익161억원150.9억원242.3억원169.7억원37.4억원

VI.Financial Ratios

FY2025 basis

12.34%

영업이익률

9.42%

순이익률

10.86%

ROA

13.87%

ROE

27.69%

부채비율

78.32%

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.

해광 투심보고서 | Alpha Lenz