해외어패럴

비상장계속사업자

Haewae Apparel Inc.

전형주 외 1명

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

해외어패럴

Business Reg. No. 1148656199 · CEO 전형주 외 1명

I.Investment Overview

Target해외어패럴 (1148656199)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해외어패럴
영문명Haewae Apparel Inc.
대표자전형주 외 1명
사업자등록번호1148656199
법인등록번호1101113586504
설립일2006.12.11
종업원수21명

V.Workforce

21

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW767.320211,061.62022933.72023976.620241,053.92025
영업이익100M KRW61.42021130.42022110.22023129.3202494.12025
순이익100M KRW65.82021107.62022129.82023128.7202490.52025
Item20252024202320222021
자산총계957억원953.1억원731.7억원701.4억원587.1억원
부채총계123억원144.1억원37억원121.2억원92.3억원
자본총계833.9억원809억원694.8억원580.3억원494.8억원
매출액1,053.9억원976.6억원933.7억원1,061.6억원767.3억원
영업이익94.1억원129.3억원110.2억원130.4억원61.4억원
순이익90.5억원128.7억원129.8억원107.6억원65.8억원

VII.Financial Ratios

FY2025 basis

8.93%

영업이익률

8.59%

순이익률

9.46%

ROA

10.85%

ROE

14.75%

부채비율

87.14%

자기자본비율

VIII.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.

해외어패럴 투심보고서 | Alpha Lenz