해천케미칼

비상장계속사업자

HAECHEON CHEMICAL CO.,LTD

변화순

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

해천케미칼

Business Reg. No. 1348169499 · CEO 변화순

I.Investment Overview

Target해천케미칼 (1348169499)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해천케미칼
영문명HAECHEON CHEMICAL CO.,LTD
대표자변화순
사업자등록번호1348169499
법인등록번호1355110116969
설립일2001.06.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW185.32021210.72022197.92023187.42024200.22025
영업이익100M KRW12.8202113.3202219.4202315.9202412.92025
순이익100M KRW7.720217.5202210.320237.820248.12025
Item20252024202320222021
자산총계258.9억원233.7억원201.5억원194.6억원191.7억원
부채총계182.3억원165.3억원140.8억원144.2억원148.8억원
자본총계76.6억원68.5억원60.7억원50.4억원42.9억원
매출액200.2억원187.4억원197.9억원210.7억원185.3억원
영업이익12.9억원15.9억원19.4억원13.3억원12.8억원
순이익8.1억원7.8억원10.3억원7.5억원7.7억원

VI.Financial Ratios

FY2025 basis

6.42%

영업이익률

4.06%

순이익률

3.14%

ROA

10.62%

ROE

237.99%

부채비율

29.59%

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.

해천케미칼 투심보고서 | Alpha Lenz