하이덴하인코리아

비상장계속사업자

HEIDENHAIN Korea Ltd.

이명근

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

하이덴하인코리아

Business Reg. No. 1288153008 · CEO 이명근

I.Investment Overview

Target하이덴하인코리아 (1288153008)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하이덴하인코리아
영문명HEIDENHAIN Korea Ltd.
대표자이명근
사업자등록번호1288153008
법인등록번호1159110031775
설립일2000.10.18
종업원수44명

V.Workforce

44

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW378.22021384.92022390.320235802024543.72025
영업이익100M KRW26.2202124.420225.6202349.6202438.52025
순이익100M KRW20.5202118.120225.82023392024372025
Item20252024202320222021
자산총계451.6억원409.4억원367.7억원356.7억원340.2억원
부채총계74.4억원69.2억원66.5억원61.3억원63억원
자본총계377.2억원340.2억원301.2억원295.4억원277.3억원
매출액543.7억원580억원390.3억원384.9억원378.2억원
영업이익38.5억원49.6억원5.6억원24.4억원26.2억원
순이익37억원39억원5.8억원18.1억원20.5억원

VII.Financial Ratios

FY2025 basis

7.08%

영업이익률

6.81%

순이익률

8.2%

ROA

9.82%

ROE

19.72%

부채비율

83.53%

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.

하이덴하인코리아 투심보고서 | Alpha Lenz