에이치이에스에스

비상장계속사업자

HESS Co., Ltd.

백종근

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

에이치이에스에스

Business Reg. No. 4678601375 · CEO 백종근

I.Investment Overview

Target에이치이에스에스 (4678601375)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치이에스에스
영문명HESS Co., Ltd.
대표자백종근
사업자등록번호4678601375
법인등록번호2850110400353
설립일2018.12.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW270202099.1202170202229.3202344.12024
영업이익100M KRW222020-19.82021-22.92022-8.720234.52024
순이익100M KRW-31.32020-56.92021-187.92022-49.4202394.62024
Item20242023202220212020
자산총계105.8억원127.3억원173.3억원387.6억원563.3억원
부채총계339.6억원455.7억원452.3억원478.7억원549.1억원
자본총계-233.8억원-328.4억원-278.9억원-91.1억원14.2억원
매출액44.1억원29.3억원70억원99.1억원270억원
영업이익4.5억원-8.7억원-22.9억원-19.8억원22억원
순이익94.6억원-49.4억원-187.9억원-56.9억원-31.3억원

VI.Financial Ratios

FY2024 basis

10.16%

영업이익률

214.49%

순이익률

89.39%

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.

에이치이에스에스 투심보고서 | Alpha Lenz