하이네켄코리아

비상장

Heineken Korea. Inc

자브킨보두노프아텀

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

하이네켄코리아

Business Reg. No. 1208653367 · CEO 자브킨보두노프아텀

I.Investment Overview

Target하이네켄코리아 (1208653367)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하이네켄코리아
영문명Heineken Korea. Inc
대표자자브킨보두노프아텀
사업자등록번호1208653367
법인등록번호1101112797095
설립일2003.06.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1,380.220211,371.720221,112.720231,010.52024857.12025
영업이익100M KRW178.72021129.12022-28.2202458.32025
순이익100M KRW133.5202197.52022-51.72023-52.12024712025
Item20252024202320222021
자산총계379.8억원405.4억원454.9억원517억원509.2억원
부채총계385.5억원490억원487.5억원399.8억원356.5억원
자본총계-5.6억원-84.6억원-32.6억원117.2억원152.7억원
매출액857.1억원1,010.5억원1,112.7억원1,371.7억원1,380.2억원
영업이익58.3억원-28.2억원129.1억원178.7억원
순이익71억원-52.1억원-51.7억원97.5억원133.5억원

VI.Financial Ratios

FY2025 basis

6.8%

영업이익률

8.28%

순이익률

18.69%

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.

하이네켄코리아 투심보고서 | Alpha Lenz