하일건설

비상장계속사업자

HAIL

신광식

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

하일건설

Business Reg. No. 1448108349 · CEO 신광식

I.Investment Overview

Target하일건설 (1448108349)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하일건설
영문명HAIL
대표자신광식
사업자등록번호1448108349
법인등록번호1311110327021
설립일2012.11.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW930.32021876.4202228.62023152024162025
영업이익100M KRW1562021244.320221.120232.920240.32025
순이익100M KRW113.32021172.220226.320234.420241.22025
Item20252024202320222021
자산총계780.7억원774.6억원700.6억원440억원633.5억원
부채총계447.3억원442.1억원372.4억원117.8억원483.3억원
자본총계333.5억원332.4억원328.2억원322.1억원150.2억원
매출액16억원15억원28.6억원876.4억원930.3억원
영업이익3,357만원2.9억원1.1억원244.3억원156억원
순이익1.2억원4.4억원6.3억원172.2억원113.3억원

VI.Financial Ratios

FY2025 basis

2.09%

영업이익률

7.59%

순이익률

0.16%

ROA

0.37%

ROE

134.13%

부채비율

42.71%

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.

하일건설 투심보고서 | Alpha Lenz