한라개발

비상장계속사업자

-

최동욱

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

한라개발

Business Reg. No. 5028149793 · CEO 최동욱

I.Investment Overview

Target한라개발 (5028149793)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한라개발
영문명-
대표자최동욱
사업자등록번호5028149793
법인등록번호1701110162610
설립일1999.12.01
종업원수4명

V.Workforce

4

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW114.62021215.52022294.52023408.220241.72025
영업이익100M KRW-4.4202148.8202247.1202383.72024-14.32025
순이익100M KRW30.8202136202223.2202344.52024-9.32025
Item20252024202320222021
자산총계453.8억원625.8억원509.8억원570.2억원583.4억원
부채총계61.9억원130.3억원58.7억원142.3억원182억원
자본총계391.9억원495.5억원451.1억원427.9억원401.4억원
매출액1.7억원408.2억원294.5억원215.5억원114.6억원
영업이익-14.3억원83.7억원47.1억원48.8억원-4.4억원
순이익-9.3억원44.5억원23.2억원36억원30.8억원

VII.Financial Ratios

FY2025 basis

-861.26%

영업이익률

-557.87%

순이익률

-2.05%

ROA

-2.37%

ROE

15.8%

부채비율

86.36%

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.

한라개발 투심보고서 | Alpha Lenz