하카코리아

비상장계속사업자

HAKA KOREA CO., LTD

이충언

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

하카코리아

Business Reg. No. 6028164643 · CEO 이충언

I.Investment Overview

Target하카코리아 (6028164643)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하카코리아
영문명HAKA KOREA CO., LTD
대표자이충언
사업자등록번호6028164643
법인등록번호1801110908301
설립일2014.05.01
종업원수270명

V.Workforce

270

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW546.32021647.12022726.32023971.120241,320.12025
영업이익100M KRW73.5202138.3202271.4202377202478.62025
순이익100M KRW84.52021-11.1202241.3202387.8202430.92025
Item20252024202320222021
자산총계582.4억원512.6억원377.9억원412.6억원362.4억원
부채총계173.6억원134.7억원87.9억원163.7억원102.4억원
자본총계408.8억원377.8억원290억원248.9억원259.9억원
매출액1,320.1억원971.1억원726.3억원647.1억원546.3억원
영업이익78.6억원77억원71.4억원38.3억원73.5억원
순이익30.9억원87.8억원41.3억원-11.1억원84.5억원

VII.Financial Ratios

FY2025 basis

5.95%

영업이익률

2.34%

순이익률

5.31%

ROA

7.56%

ROE

42.47%

부채비율

70.19%

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.

하카코리아 투심보고서 | Alpha Lenz