한원개발

비상장계속사업자

hanwon corp.

백민수

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

한원개발

Business Reg. No. 4108678844 · CEO 백민수

I.Investment Overview

Target한원개발 (4108678844)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명한원개발
영문명hanwon corp.
대표자백민수
사업자등록번호4108678844
법인등록번호2001110375810
설립일2013.08.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW382.6202163.9202234.9202370202451.52025
영업이익100M KRW100.12021-27.72023-50.8202493.52025
순이익100M KRW72.42021-41.12023-71.62024112.32025
Item20252024202320222021
자산총계2,130.8억원1,363.8억원874.1억원711.8억원997.8억원
부채총계1,778.6억원1,462.6억원890.9억원687.5억원884.6억원
자본총계352.2억원-98.8억원-16.8억원24.3억원113.1억원
매출액51.5억원70억원34.9억원63.9억원382.6억원
영업이익93.5억원-50.8억원-27.7억원100.1억원
순이익112.3억원-71.6억원-41.1억원72.4억원

VI.Financial Ratios

FY2025 basis

181.61%

영업이익률

218.03%

순이익률

5.27%

ROA

31.87%

ROE

504.99%

부채비율

16.53%

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.

한원개발 투심보고서 | Alpha Lenz