하이브미디어코프

비상장계속사업자

Hive media corp

김원국

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

하이브미디어코프

Business Reg. No. 1058802261 · CEO 김원국

I.Investment Overview

Target하이브미디어코프 (1058802261)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명하이브미디어코프
영문명Hive media corp
대표자김원국
사업자등록번호1058802261
법인등록번호1101115405736
설립일2014.04.30
종업원수23명

V.Workforce

23

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW156.42021474.52022337.52023744.22024614.92025
영업이익100M KRW9.220215.920228.4202386.2202457.52025
순이익100M KRW720211.520223.2202367.6202446.92025
Item20252024202320222021
자산총계889.2억원649.8억원523.9억원390.8억원386.2억원
부채총계748.3억원552.7억원494.4억원364.6억원361.4억원
자본총계140.9억원97.1억원29.5억원26.2억원24.8억원
매출액614.9억원744.2억원337.5억원474.5억원156.4억원
영업이익57.5억원86.2억원8.4억원5.9억원9.2억원
순이익46.9억원67.6억원3.2억원1.5억원7억원

VII.Financial Ratios

FY2025 basis

9.35%

영업이익률

7.62%

순이익률

5.27%

ROA

33.24%

ROE

530.98%

부채비율

15.85%

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.

하이브미디어코프 투심보고서 | Alpha Lenz