해동무역

비상장계속사업자

HAIDONG TRADE CO.,LED.

박태완

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

해동무역

Business Reg. No. 5158126438 · CEO 박태완

I.Investment Overview

Target해동무역 (5158126438)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해동무역
영문명HAIDONG TRADE CO.,LED.
대표자박태완
사업자등록번호5158126438
법인등록번호1748110036346
설립일2004.07.16
종업원수51명

V.Workforce

51

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW2412021353.72022400.42023419.62024415.52025
영업이익100M KRW2.5202129.9202221.820236.520248.22025
순이익100M KRW5.3202123.3202215.520233.420245.92025
Item20252024202320222021
자산총계219억원198.8억원175.8억원182.8억원136.9억원
부채총계114.5억원97.3억원104.2억원116.8억원93.7억원
자본총계104.4억원101.5억원71.7억원66억원43.2억원
매출액415.5억원419.6억원400.4억원353.7억원241억원
영업이익8.2억원6.5억원21.8억원29.9억원2.5억원
순이익5.9억원3.4억원15.5억원23.3억원5.3억원

VII.Financial Ratios

FY2025 basis

1.98%

영업이익률

1.42%

순이익률

2.7%

ROA

5.65%

ROE

109.67%

부채비율

47.69%

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.

해동무역 투심보고서 | Alpha Lenz