서울히어로즈

비상장

HEROES CO.

하송

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

서울히어로즈

Business Reg. No. 1048609248 · CEO 하송

I.Investment Overview

Target서울히어로즈 (1048609248)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명서울히어로즈
영문명HEROES CO.
대표자하송
사업자등록번호1048609248
법인등록번호1101113715814
설립일2007.07.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW352.22021377.22022641.32023449.52024507.82025
영업이익100M KRW52202139.72022238.8202358.2202485.12025
순이익100M KRW51.9202140.92022191.8202377.32024-18.12025
Item20252024202320222021
자산총계401.1억원388.9억원381.6억원140.4억원148.4억원
부채총계80.1억원50.9억원120.9억원71.4억원120.3억원
자본총계321억원338억원260.7억원68.9억원28.1억원
매출액507.8억원449.5억원641.3억원377.2억원352.2억원
영업이익85.1억원58.2억원238.8억원39.7억원52억원
순이익-18.1억원77.3억원191.8억원40.9억원51.9억원

VI.Financial Ratios

FY2025 basis

16.77%

영업이익률

-3.57%

순이익률

-4.51%

ROA

-5.64%

ROE

24.96%

부채비율

80.03%

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.

서울히어로즈 투심보고서 | Alpha Lenz