해마로

비상장계속사업자

HAMARO

조해상

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

해마로

Business Reg. No. 2238114256 · CEO 조해상

I.Investment Overview

Target해마로 (2238114256)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해마로
영문명HAMARO
대표자조해상
사업자등록번호2238114256
법인등록번호1443110007517
설립일2012.04.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW612.220216432022638.12023645.22024584.62025
영업이익100M KRW4.12021-9.3202252023-64202421.32025
순이익100M KRW22021-22.420221.52023-69.7202414.72025
Item20252024202320222021
자산총계192.4억원234.8억원216.6억원221.7억원217.4억원
부채총계228.8억원285.9억원205.3억원211.8억원185.1억원
자본총계-36.4억원-51.1억원11.3억원9.9억원32.3억원
매출액584.6억원645.2억원638.1억원643억원612.2억원
영업이익21.3억원-64억원5억원-9.3억원4.1억원
순이익14.7억원-69.7억원1.5억원-22.4억원2억원

VI.Financial Ratios

FY2025 basis

3.64%

영업이익률

2.52%

순이익률

7.65%

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.

해마로 투심보고서 | Alpha Lenz