해유건설

비상장

HEA-U construction.co.LTD

한세우

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

해유건설

Business Reg. No. 3128143269 · CEO 한세우

I.Investment Overview

Target해유건설 (3128143269)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해유건설
영문명HEA-U construction.co.LTD
대표자한세우
사업자등록번호3128143269
법인등록번호1615110037676
설립일2000.07.20
종업원수7명

V.Workforce

7

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,359.520211,868.720222,260.320232,00320241,061.62025
영업이익100M KRW27.4202140.3202249.6202349.32024-667.22025
순이익100M KRW28.6202126.5202238.820239.52024-896.12025
Item20252024202320222021
자산총계702.1억원848.7억원537.3억원390.5억원299.1억원
부채총계1,190.8억원541.8억원265.1억원157.3억원92.5억원
자본총계-488.7억원306.9억원272.2억원233.1억원206.5억원
매출액1,061.6억원2,003억원2,260.3억원1,868.7억원1,359.5억원
영업이익-667.2억원49.3억원49.6억원40.3억원27.4억원
순이익-896.1억원9.5억원38.8억원26.5억원28.6억원

VII.Financial Ratios

FY2025 basis

-62.85%

영업이익률

-84.41%

순이익률

-127.64%

ROA

ROE

부채비율

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.

해유건설 투심보고서 | Alpha Lenz