해람

비상장계속사업자

Hearam Co., Ltd

이환봉

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

해람

Business Reg. No. 3278701375 · CEO 이환봉

I.Investment Overview

Target해람 (3278701375)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명해람
영문명Hearam Co., Ltd
대표자이환봉
사업자등록번호3278701375
법인등록번호1314110431818
설립일2019.04.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW020210202219.7202324.8202427.32025
영업이익100M KRW-1.92021-5.92022-22023-120240.12025
순이익100M KRW-22021-5.92022-5.82023-4.72024-1.42025
Item20252024202320222021
자산총계201.6억원172.6억원167.6억원153.5억원125.4억원
부채총계220.9억원190.5억원180.7억원161억원127억원
자본총계-19.3억원-17.9억원-13.2억원-7.5억원-1.7억원
매출액27.3억원24.8억원19.7억원120만원0원
영업이익1,216만원-9,832만원-2억원-5.9억원-1.9억원
순이익-1.4억원-4.7억원-5.8억원-5.9억원-2억원

VI.Financial Ratios

FY2025 basis

0.44%

영업이익률

-5.05%

순이익률

-0.69%

ROA

ROE

부채비율

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.

해람 투심보고서 | Alpha Lenz