한서모터스

비상장계속사업자

Hanseo Morts

박용환

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

한서모터스

Business Reg. No. 2248143074 · CEO 박용환

I.Investment Overview

Target한서모터스 (2248143074)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한서모터스
영문명Hanseo Morts
대표자박용환
사업자등록번호2248143074
법인등록번호1412110046320
설립일2008.11.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW486.72021446.72022309.22023243.42024255.12025
영업이익100M KRW-0.7202111.42022-11.320230.620246.82025
순이익100M KRW-120217.22022-15.72023-1.920240.92025
Item20252024202320222021
자산총계343억원313.8억원244.6억원272.7억원267.4억원
부채총계303.8억원275.4억원204.4억원216.5억원218.4억원
자본총계39.2억원38.3억원40.2억원56.2억원49억원
매출액255.1억원243.4억원309.2억원446.7억원486.7억원
영업이익6.8억원5,636만원-11.3억원11.4억원-6,769만원
순이익8,893만원-1.9억원-15.7억원7.2억원-1억원

VI.Financial Ratios

FY2025 basis

2.68%

영업이익률

0.35%

순이익률

0.26%

ROA

2.27%

ROE

774.38%

부채비율

11.44%

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.

한서모터스 투심보고서 | Alpha Lenz