하이앤드개발

비상장계속사업자

-

오은희

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

하이앤드개발

Business Reg. No. 4058800504 · CEO 오은희

I.Investment Overview

Target하이앤드개발 (4058800504)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하이앤드개발
영문명-
대표자오은희
사업자등록번호4058800504
법인등록번호1101116308492
설립일2017.02.06

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW457.82021672.82022208.3202327.2202494.82025
영업이익100M KRW50.42021168.9202219.82023-41.32024-10.62025
순이익100M KRW-10.32021127.82022-32.22023-95.52024-662025
Item20252024202320222021
자산총계689.7억원752억원824.9억원947.7억원1,293.8억원
부채총계1,022.1억원1,018.4억원995.8억원1,086.4억원1,560.4억원
자본총계-332.4억원-266.4억원-170.9억원-138.8억원-266.6억원
매출액94.8억원27.2억원208.3억원672.8억원457.8억원
영업이익-10.6억원-41.3억원19.8억원168.9억원50.4억원
순이익-66억원-95.5억원-32.2억원127.8억원-10.3억원

VI.Financial Ratios

FY2025 basis

-11.15%

영업이익률

-69.62%

순이익률

-9.57%

ROA

ROE

부채비율

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.

하이앤드개발 투심보고서 | Alpha Lenz