흥일산업

비상장계속사업자

HEUNGIL INDUSTRY CO.,LTD.

강복희

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

흥일산업

Business Reg. No. 6228101230 · CEO 강복희

I.Investment Overview

Target흥일산업 (6228101230)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명흥일산업
영문명HEUNGIL INDUSTRY CO.,LTD.
대표자강복희
사업자등록번호6228101230
법인등록번호1846110002290
설립일1988.05.27
종업원수17명

V.Workforce

17

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW194.22021192.12022187.32023178.32024185.42025
영업이익100M KRW8.620217.2202220.7202317.6202416.62025
순이익100M KRW5.920215202217.4202317.3202415.92025
Item20252024202320222021
자산총계261.7억원246.5억원237억원218.5억원204.4억원
부채총계32.2억원32.9억원40.7억원39.6억원30.4억원
자본총계229.5억원213.6억원196.3억원178.9억원173.9억원
매출액185.4억원178.3억원187.3억원192.1억원194.2억원
영업이익16.6억원17.6억원20.7억원7.2억원8.6억원
순이익15.9억원17.3억원17.4억원5억원5.9억원

VII.Financial Ratios

FY2025 basis

8.94%

영업이익률

8.57%

순이익률

6.07%

ROA

6.92%

ROE

14.03%

부채비율

87.7%

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.

흥일산업 투심보고서 | Alpha Lenz