하율디앤씨

비상장계속사업자

hayuldnc

정장원

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

하율디앤씨

Business Reg. No. 1108193917 · CEO 정장원

I.Investment Overview

Target하율디앤씨 (1108193917)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하율디앤씨
영문명hayuldnc
대표자정장원
사업자등록번호1108193917
법인등록번호1101114520311
설립일2011.01.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW201.420212,956.120225,442.1202310,858.320247,1472025
영업이익100M KRW-284.82021533.220221,83820233,309.42024-854.12025
순이익100M KRW-485.62021297.820221,303.720232,331.62024-1,168.12025
Item20252024202320222021
자산총계8,388.7억원10,400.1억원8,786.4억원7,708.4억원6,052.3억원
부채총계6,333.6억원7,177억원7,894.8억원8,120.6억원6,762.3억원
자본총계2,055.1억원3,223.2억원891.6억원-412.2억원-710억원
매출액7,147억원10,858.3억원5,442.1억원2,956.1억원201.4억원
영업이익-854.1억원3,309.4억원1,838억원533.2억원-284.8억원
순이익-1,168.1억원2,331.6억원1,303.7억원297.8억원-485.6억원

VI.Financial Ratios

FY2025 basis

-11.95%

영업이익률

-16.34%

순이익률

-13.92%

ROA

-56.84%

ROE

308.2%

부채비율

24.5%

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.

하율디앤씨 투심보고서 | Alpha Lenz