흥일홀딩스

비상장계속사업자

HEUNG IL HOLDINGS CO.LTD

문영석

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

흥일홀딩스

Business Reg. No. 1118102501 · CEO 문영석

I.Investment Overview

Target흥일홀딩스 (1118102501)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명흥일홀딩스
영문명HEUNG IL HOLDINGS CO.LTD
대표자문영석
사업자등록번호1118102501
법인등록번호1101110006258
설립일1967.03.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.120215.420227.7202315.8202420.42025
영업이익100M KRW-14.92021-20.32022-25.62023-5.82024-1.52025
순이익100M KRW-15.12021-20.22022-26.42023-10.12024-6.72025
Item20252024202320222021
자산총계952.6억원535.9억원512.2억원501.8억원481억원
부채총계652.1억원629.2억원595.4억원558.6억원517.6억원
자본총계300.4억원-93.3억원-83.2억원-56.8억원-36.6억원
매출액20.4억원15.8억원7.7억원5.4억원1.1억원
영업이익-1.5억원-5.8억원-25.6억원-20.3억원-14.9억원
순이익-6.7억원-10.1억원-26.4억원-20.2억원-15.1억원

VI.Financial Ratios

FY2025 basis

-7.18%

영업이익률

-32.84%

순이익률

-0.7%

ROA

-2.23%

ROE

217.08%

부채비율

31.54%

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.

흥일홀딩스 투심보고서 | Alpha Lenz