해농

비상장계속사업자

Haenong Co., Ltd

조명추

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

해농

Business Reg. No. 3478701156 · CEO 조명추

I.Investment Overview

Target해농 (3478701156)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해농
영문명Haenong Co., Ltd
대표자조명추
사업자등록번호3478701156
법인등록번호2055110059817
설립일2018.12.31

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW282.22021335.42022447.92023704.72024874.32025
영업이익100M KRW12.8202123.12022-16.2202333202474.72025
순이익100M KRW10.8202111.22022-37.9202312.2202450.12025
Item20252024202320222021
자산총계528.4억원514.6억원526.6억원517.4억원383.2억원
부채총계323억원359.3억원383.5억원335.1억원275.2억원
자본총계205.4억원155.3억원143.1억원182.3억원108억원
매출액874.3억원704.7억원447.9억원335.4억원282.2억원
영업이익74.7억원33억원-16.2억원23.1억원12.8억원
순이익50.1억원12.2억원-37.9억원11.2억원10.8억원

VI.Financial Ratios

FY2025 basis

8.54%

영업이익률

5.73%

순이익률

9.47%

ROA

24.37%

ROE

157.27%

부채비율

38.87%

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.

해농 투심보고서 | Alpha Lenz