흥진에이티

비상장계속사업자

HEUNGJINAT

박흥수

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

흥진에이티

Business Reg. No. 1198144091 · CEO 박흥수

I.Investment Overview

Target흥진에이티 (1198144091)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명흥진에이티
영문명HEUNGJINAT
대표자박흥수
사업자등록번호1198144091
법인등록번호1101112136805
설립일2001.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW242.32021323.920223552023284.92024218.22025
영업이익100M KRW28.9202130.2202244.7202342.6202423.62025
순이익100M KRW24.4202118.6202232.4202327.3202421.22025
Item20252024202320222021
자산총계378.7억원373.6억원341억원381.4억원351억원
부채총계152.6억원168.6억원163.3억원236.2억원224.4억원
자본총계226.2억원205억원177.7억원145.2억원126.6억원
매출액218.2억원284.9억원355억원323.9억원242.3억원
영업이익23.6억원42.6억원44.7억원30.2억원28.9억원
순이익21.2억원27.3억원32.4억원18.6억원24.4억원

VI.Financial Ratios

FY2025 basis

10.81%

영업이익률

9.7%

순이익률

5.59%

ROA

9.35%

ROE

67.47%

부채비율

59.71%

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.

흥진에이티 투심보고서 | Alpha Lenz