에이치케이

비상장계속사업자

HK CO.,LTD

남형식

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

에이치케이

Business Reg. No. 1278660646 · CEO 남형식

I.Investment Overview

Target에이치케이 (1278660646)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치케이
영문명HK CO.,LTD
대표자남형식
사업자등록번호1278660646
법인등록번호1750110020964
설립일2017.01.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW164.22021185.32022183.82023178.22024223.32025
영업이익100M KRW10.320216.42022-920233.720240.52025
순이익100M KRW8.320211.22022-11.9202312024-3.52025
Item20252024202320222021
자산총계145.8억원145.2억원135.5억원147.5억원131.8억원
부채총계113.3억원109억원100.1억원99.9억원74.5억원
자본총계32.5억원36.3억원35.4억원47.6억원57.4억원
매출액223.3억원178.2억원183.8억원185.3억원164.2억원
영업이익4,602만원3.7억원-9억원6.4억원10.3억원
순이익-3.5억원9,742만원-11.9억원1.2억원8.3억원

VI.Financial Ratios

FY2025 basis

0.21%

영업이익률

-1.58%

순이익률

-2.42%

ROA

-10.86%

ROE

348.58%

부채비율

22.29%

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.

에이치케이 투심보고서 | Alpha Lenz